Reverse DCF
What growth does the market imply for IGL?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
13.2% 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
₹162
Historical Growth
1.2%
FCF Yield
2.60%
Price / FCF
38.5x
Plain English
To justify today's price of ₹161.88, IGL.NS needs to grow its free cash flow at 13.2% per year for the next 10 years. That is 12.0% faster than its historical growth rate of 1.2%. 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 | 1.2% | ₹65 | -60.1% |
| Half implied | 6.6% | ₹97 | -39.8% |
| GDP rate | 10.0% | ₹127 | -21.8% |
| Implied | 13.2% | ₹162 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 1.2% growth, the model values IGL at ₹65, below today's ₹162.
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.