Reverse DCF
What growth does the market imply for COCHINSHIP?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
19.7% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹1,491
Historical Growth
15.4%
FCF Yield
1.62%
Price / FCF
61.8x
Plain English
To justify today's price of $1490.80, COCHINSHIP.NS needs to grow its free cash flow at 19.7% per year for the next 10 years. That is 4.4% faster than its historical growth rate of 15.4%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Half implied | 9.9% | ₹659 | -55.8% |
| GDP rate | 10.0% | ₹666 | -55.3% |
| Historical | 15.4% | ₹1,043 | -30.0% |
| Implied | 19.7% | ₹1,492 | +0.1% |
At Historical Growth Rate
It would take 16 years for COCHINSHIP to organically grow into today's price assuming its historical FCF growth of 15.4%.
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.