Reverse DCF
What growth does the market imply for 3MINDIA?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
20.8% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 6.7%. High execution risk.
Current Price
₹31,410
Historical Growth
6.7%
FCF Yield
1.41%
Price / FCF
70.8x
Plain English
To justify today's price of $31410.00, 3MINDIA.NS needs to grow its free cash flow at 20.8% per year for the next 10 years. That is 14.1% faster than its historical growth rate of 6.7%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 6.7% | ₹10,753 | -65.8% |
| GDP rate | 10.0% | ₹13,729 | -56.3% |
| Half implied | 10.4% | ₹14,152 | -54.9% |
| Implied | 20.8% | ₹31,349 | -0.2% |
See full DCF analysis
Bear/base/bull scenarios, sensitivity heatmap, Monte Carlo, 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.