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
9.7% 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
₹1,260
Historical Growth
13.6%
FCF Yield
4.21%
Price / FCF
23.8x
Plain English
To justify today's price of ₹1260.10, CIGNITITEC.NS needs to grow its free cash flow at 9.7% per year for the next 10 years. That is 3.9% 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 | 4.9% | ₹895 | -28.9% |
| Implied | 9.7% | ₹1,260 | +0.0% |
| GDP rate | 10.0% | ₹1,295 | +2.8% |
| Historical | 13.6% | ₹1,687 | +33.9% |
At Historical Growth Rate
DCF horizon: 10 years. At 13.6% growth, the model values CIGNITITEC at ₹1,687, above today's ₹1,260.
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.