Reverse DCF & Intrinsic Value Calculator
Reverse engineer what the current stock price implies about future cash flow growth · EOD close on 06 Nov 2026.
Interactive Reverse DCF & Intrinsic Value Calculator
Inversion Valuation ModelWhat annual cash flow growth is the market pricing into INFY at ₹1,181.40?
Growth in latest fcf needed to justify ₹1,181.40 at a 12% hurdle & 20x exit.
3-year compound growth in free cash flow (annual reports).
At +13.8%/yr growth · Price ₹1,181.40
At ₹1,181.40, the market is pricing in +67.5% a year of growth in latest fcf for the next 10 years, versus +13.8% a year delivered over the last 3 years. The price asks for more growth than the base case assumes — expectations are demanding. Using +13.8%/yr (historical growth, capped at 25%), fair value is ₹32.00 (-97.3% vs price).
Adjust Valuation Assumptions & Hurdle Rates
5x5 Valuation Sensitivity Matrix (Fair Value per Share vs Hurdle & Exit Multiple)
| Discount Rate \ Multiple | 14x | 17x | 20x | 23x | 26x |
|---|---|---|---|---|---|
| 10% Hurdle | ₹29.60 -97.5% | ₹33.48 -97.2% | ₹37.36 -96.8% | ₹41.24 -96.5% | ₹45.12 -96.2% |
| 11% Hurdle | ₹27.47 -97.7% | ₹31.01 -97.4% | ₹34.56 -97.1% | ₹38.10 -96.8% | ₹41.64 -96.5% |
Unlock Full 5x5 Valuation Sensitivity Matrix for INFY
Explore intrinsic values across 25 combinations of discount rates (10%–14%) and exit multiples (14x–26x), plus export the full 10-year projected cash flow model.
How Reverse DCF Works: The Inversion & Intrinsic Valuation Framework
1Why Normal DCFs Fail
Traditional DCF models depend heavily on guesswork: an analyst assumes 18% growth and gets ₹2,200, while another assumes 12% and gets ₹1,400. In reality, garbage in equals garbage out.
2The Power of Inversion
Reverse DCF inverts the question: Instead of guessing the future, we ask: “Given today's price, what Free Cash Flow growth is the entire market collectively pricing in?”
3Evaluating Margin of Safety
If the market prices in 14% growth while the company has historically delivered 18%+ with high ROCE and low debt, an investor enjoys a clear, quantifiable margin of safety before making a transaction.