Reverse DCF
What growth does the market imply for GRSE?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
20.8% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹2,649
Historical Growth
20.0%
FCF Yield
1.78%
Price / FCF
56.1x
Plain English
To justify today's price of ₹2648.70, GRSE.NS needs to grow its free cash flow at 20.8% per year for the next 10 years. That is 0.8% faster than its historical growth rate of 20.0%. 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 |
|---|---|---|---|
| GDP rate | 10.0% | ₹1,152 | -56.5% |
| Half implied | 10.4% | ₹1,188 | -55.1% |
| Historical | 20.0% | ₹2,499 | -5.7% |
| Implied | 20.8% | ₹2,649 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 20.0% growth, the model values GRSE at ₹2,499, below today's ₹2,649.
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.