Reverse DCF
What growth does the market imply for BRITANNIA?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
11.3% 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
₹5,200
Historical Growth
7.1%
FCF Yield
1.92%
Price / FCF
52.1x
Plain English
To justify today's price of ₹5199.50, BRITANNIA.NS needs to grow its free cash flow at 11.3% per year for the next 10 years. That is 4.3% faster than its historical growth rate of 7.1%. 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 | 5.7% | ₹3,180 | -38.8% |
| Historical | 7.1% | ₹3,593 | -30.9% |
| GDP rate | 10.0% | ₹4,640 | -10.8% |
| Implied | 11.3% | ₹5,200 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 7.1% growth, the model values BRITANNIA at ₹3,593, below today's ₹5,200.
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.