Reverse DCF
What growth does the market imply for ANURAS?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
16.8% 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
₹1,250
Historical Growth
18.0%
FCF Yield
2.19%
Price / FCF
45.7x
Plain English
To justify today's price of ₹1250.30, ANURAS.NS needs to grow its free cash flow at 16.8% per year for the next 10 years. That is 1.2% slower than its historical growth rate of 18.0%. 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 |
|---|---|---|---|
| Half implied | 8.4% | ₹592 | -52.6% |
| GDP rate | 10.0% | ₹690 | -44.8% |
| Implied | 16.8% | ₹1,250 | +0.0% |
| Historical | 18.0% | ₹1,403 | +12.2% |
At Historical Growth Rate
DCF horizon: 10 years. At 18.0% growth, the model values ANURAS at ₹1,403, above today's ₹1,250.
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.