Reverse DCF
What growth does the market imply for ZEEL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.9% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹110
Historical Growth
-1.4%
FCF Yield
5.18%
Price / FCF
19.3x
Plain English
To justify today's price of ₹110.02, ZEEL.NS needs to grow its free cash flow at 6.9% per year for the next 10 years. That is 8.3% faster than its historical growth rate of -1.4%. This looks achievable — the market is not pricing in heroic assumptions. There may be genuine upside if the company executes.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | -1.4% | ₹62 | -43.9% |
| Half implied | 3.5% | ₹86 | -21.7% |
| Implied | 6.9% | ₹110 | +0.0% |
| GDP rate | 10.0% | ₹138 | +25.5% |
At Historical Growth Rate
DCF horizon: 10 years. At -1.4% growth, the model values ZEEL at ₹62, below today's ₹110.
See full DCF analysis
Bear/base/bull scenarios, sensitivity heatmap, reverse DCF, and more.
Run Full Analysis →This is an analytical tool, not investment advice. Implied growth is a mathematical inversion of the DCF model and depends on WACC and terminal growth assumptions. YieldIQ is not registered with SEBI as an investment adviser.