Reverse DCF
What growth does the market imply for ASHAPURMIN?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
18.0% 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
₹710
Historical Growth
20.0%
FCF Yield
2.70%
Price / FCF
37.0x
Plain English
To justify today's price of ₹710.35, ASHAPURMIN.NS needs to grow its free cash flow at 18.0% per year for the next 10 years. That is 2.0% slower than its historical growth rate of 20.0%. 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 | 9.0% | ₹295 | -58.4% |
| GDP rate | 10.0% | ₹329 | -53.7% |
| Implied | 18.0% | ₹710 | +0.0% |
| Historical | 20.0% | ₹845 | +18.9% |
At Historical Growth Rate
DCF horizon: 10 years. At 20.0% growth, the model values ASHAPURMIN at ₹845, above today's ₹710.
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.