Reverse DCF
What growth does the market imply for APTECHT?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
18.9% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹105
Historical Growth
9.6%
FCF Yield
2.12%
Price / FCF
47.2x
Plain English
To justify today's price of $104.95, APTECHT.NS needs to grow its free cash flow at 18.9% per year for the next 10 years. That is 9.3% faster than its historical growth rate of 9.6%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Half implied | 9.4% | ₹53 | -49.8% |
| Historical | 9.6% | ₹53 | -49.1% |
| GDP rate | 10.0% | ₹55 | -47.7% |
| Implied | 18.9% | ₹105 | +0.5% |
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.