Reverse DCF
What growth does the market imply for BIRLACABLE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-6.4% 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
₹156
Historical Growth
0.8%
FCF Yield
18.07%
Price / FCF
5.5x
Plain English
To justify today's price of $156.19, BIRLACABLE.NS needs to grow its free cash flow at -6.4% per year for the next 10 years. That is 7.3% slower than its historical growth rate of 0.8%. 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 | -6.4% | ₹158 | +0.9% |
| Half implied | -3.2% | ₹207 | +32.6% |
| Historical | 0.8% | ₹291 | +86.3% |
| GDP rate | 10.0% | ₹619 | +296.5% |
At Historical Growth Rate
It would take 3 years for BIRLACABLE to organically grow into today's price assuming its historical FCF growth of 0.8%.
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.