Reverse DCF
What growth does the market imply for ENDURANCE?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
12.9% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹2,503
Historical Growth
-1.3%
FCF Yield
3.31%
Price / FCF
30.3x
Plain English
To justify today's price of ₹2502.60, ENDURANCE.NS needs to grow its free cash flow at 12.9% per year for the next 10 years. That is 14.2% faster than its historical growth rate of -1.3%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | -1.3% | ₹808 | -67.7% |
| Half implied | 6.4% | ₹1,488 | -40.5% |
| GDP rate | 10.0% | ₹1,972 | -21.2% |
| Implied | 12.9% | ₹2,503 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -1.3% growth, the model values ENDURANCE at ₹808, below today's ₹2,503.
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.