Reverse DCF
What growth does the market imply for BANARISUG?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
2.7% 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
₹3,624
Historical Growth
-5.0%
FCF Yield
7.79%
Price / FCF
12.8x
Plain English
To justify today's price of $3623.70, BANARISUG.NS needs to grow its free cash flow at 2.7% per year for the next 10 years. That is 7.7% faster than its historical growth rate of -5.0%. 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 |
|---|---|---|---|
| Historical | -5.0% | ₹2,031 | -43.9% |
| Half implied | 1.3% | ₹3,287 | -9.3% |
| Implied | 2.7% | ₹3,647 | +0.6% |
| GDP rate | 10.0% | ₹6,443 | +77.8% |
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.