Reverse DCF
What growth does the market imply for CHEVIOT?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
8.7% 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
₹1,098
Historical Growth
0.0%
FCF Yield
4.82%
Price / FCF
20.8x
Plain English
To justify today's price of ₹1097.60, CHEVIOT.NS needs to grow its free cash flow at 8.7% per year for the next 10 years. That is 8.7% faster than its historical growth rate of 0.0%. 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 | 0.0% | ₹568 | -48.3% |
| Half implied | 4.3% | ₹789 | -28.1% |
| Implied | 8.7% | ₹1,098 | +0.0% |
| GDP rate | 10.0% | ₹1,220 | +11.2% |
At Historical Growth Rate
DCF horizon: 10 years. At 0.0% growth, the model values CHEVIOT at ₹568, below today's ₹1,098.
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.