Reverse DCF
What growth does the market imply for CIGNITITEC?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
8.3% 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
₹1,136
Historical Growth
13.6%
FCF Yield
4.67%
Price / FCF
21.4x
Plain English
To justify today's price of $1136.20, CIGNITITEC.NS needs to grow its free cash flow at 8.3% per year for the next 10 years. That is 5.3% slower than its historical growth rate of 13.6%. 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 | 4.2% | ₹852 | -25.0% |
| Implied | 8.3% | ₹1,146 | +0.9% |
| GDP rate | 10.0% | ₹1,295 | +14.0% |
| Historical | 13.6% | ₹1,687 | +48.5% |
At Historical Growth Rate
It would take 4 years for CIGNITITEC to organically grow into today's price assuming its historical FCF growth of 13.6%.
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.