Reverse DCF
What growth does the market imply for CASTROLIND?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
3.8% 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
₹182
Historical Growth
6.8%
FCF Yield
5.51%
Price / FCF
18.1x
Plain English
To justify today's price of ₹182.11, CASTROLIND.NS needs to grow its free cash flow at 3.8% per year for the next 10 years. That is 3.1% slower than its historical growth rate of 6.8%. 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 |
|---|---|---|---|
| Half implied | 1.9% | ₹158 | -13.5% |
| Implied | 3.8% | ₹182 | +0.0% |
| Historical | 6.8% | ₹232 | +27.4% |
| GDP rate | 10.0% | ₹298 | +63.4% |
At Historical Growth Rate
DCF horizon: 10 years. At 6.8% growth, the model values CASTROLIND at ₹232, above today's ₹182.
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.