Reverse DCF
What growth does the market imply for EIDPARRY?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-9.6% 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
₹730
Historical Growth
9.0%
FCF Yield
18.25%
Price / FCF
5.5x
Plain English
To justify today's price of ₹729.55, EIDPARRY.NS needs to grow its free cash flow at -9.6% per year for the next 10 years. That is 18.6% slower than its historical growth rate of 9.0%. 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 |
|---|---|---|---|
| Implied | -9.6% | ₹730 | +0.0% |
| Half implied | -4.8% | ₹1,092 | +49.6% |
| Historical | 9.0% | ₹3,476 | +376.4% |
| GDP rate | 10.0% | ₹3,771 | +416.9% |
At Historical Growth Rate
DCF horizon: 10 years. At 9.0% growth, the model values EIDPARRY at ₹3,476, above today's ₹730.
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.