Reverse DCF
What growth does the market imply for APARINDS?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
22.4% 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 13.9%. High execution risk.
Current Price
₹11,225
Historical Growth
13.9%
FCF Yield
2.17%
Price / FCF
46.0x
Plain English
To justify today's price of $11224.50, APARINDS.NS needs to grow its free cash flow at 22.4% per year for the next 10 years. That is 8.5% faster than its historical growth rate of 13.9%. 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 |
|---|---|---|---|
| GDP rate | 10.0% | ₹4,507 | -59.8% |
| Half implied | 11.2% | ₹4,915 | -56.2% |
| Historical | 13.9% | ₹5,986 | -46.7% |
| Implied | 22.4% | ₹11,189 | -0.3% |
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.