Reverse DCF
What growth does the market imply for COFFEEDAY?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
0.8% 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
₹26
Historical Growth
9.5%
FCF Yield
29.18%
Price / FCF
3.4x
Plain English
To justify today's price of $26.36, COFFEEDAY.NS needs to grow its free cash flow at 0.8% per year for the next 10 years. That is 8.7% slower than its historical growth rate of 9.5%. 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 | 0.4% | ₹24 | -9.5% |
| Implied | 0.8% | ₹27 | +1.0% |
| Historical | 9.5% | ₹110 | +316.8% |
| GDP rate | 10.0% | ₹116 | +340.0% |
At Historical Growth Rate
It would take 3 years for COFFEEDAY to organically grow into today's price assuming its historical FCF growth of 9.5%.
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.