Reverse DCF
What growth does the market imply for AGI?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
10.4% implied annual FCF growth
The market's growth assumption looks achievable for a quality business. This is within normal range — the stock is not pricing in heroic execution.
Current Price
₹569
Historical Growth
8.6%
FCF Yield
4.74%
Price / FCF
21.1x
Plain English
To justify today's price of $568.95, AGI.NS needs to grow its free cash flow at 10.4% per year for the next 10 years. That is 1.9% faster than its historical growth rate of 8.6%. 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 |
|---|---|---|---|
| Half implied | 5.2% | ₹354 | -37.7% |
| Historical | 8.6% | ₹482 | -15.3% |
| GDP rate | 10.0% | ₹546 | -4.0% |
| Implied | 10.4% | ₹568 | -0.2% |
At Historical Growth Rate
It would take 17 years for AGI to organically grow into today's price assuming its historical FCF growth of 8.6%.
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.