Reverse DCF
What growth does the market imply for CARBORUNIV?
Working backwards from the current price to find the FCF growth assumption baked in.
unrealistic
50.9% implied annual FCF growth
The market is pricing in hyper-growth that virtually no established company has sustained for 10 years. This implies either a structural disruption scenario or significant overvaluation.
Current Price
₹888
Historical Growth
20.0%
FCF Yield
0.16%
Price / FCF
635.9x
Plain English
To justify today's price of $887.55, CARBORUNIV.NS needs to grow its free cash flow at 50.9% per year for the next 10 years. That is 30.9% faster than its historical growth rate of 20.0%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹52 | -94.1% |
| Historical | 20.0% | ₹102 | -88.5% |
| Half implied | 25.4% | ₹149 | -83.2% |
| Implied | 50.9% | ₹882 | -0.7% |
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.