Reverse DCF
What growth does the market imply for APOLLOTYRE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-1.0% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹396
Historical Growth
7.9%
FCF Yield
9.03%
Price / FCF
11.1x
Plain English
To justify today's price of ₹396.30, APOLLOTYRE.NS needs to grow its free cash flow at -1.0% per year for the next 10 years. That is 8.9% slower than its historical growth rate of 7.9%. 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 |
|---|---|---|---|
| Implied | -1.0% | ₹396 | +0.0% |
| Half implied | -0.5% | ₹414 | +4.4% |
| Historical | 7.9% | ₹841 | +112.3% |
| GDP rate | 10.0% | ₹1,006 | +153.8% |
At Historical Growth Rate
DCF horizon: 10 years. At 7.9% growth, the model values APOLLOTYRE at ₹841, above today's ₹396.
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.