Reverse DCF
What growth does the market imply for COLPAL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.6% 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
₹2,079
Historical Growth
2.4%
FCF Yield
3.06%
Price / FCF
32.7x
Plain English
To justify today's price of ₹2079.00, COLPAL.NS needs to grow its free cash flow at 6.6% per year for the next 10 years. That is 4.2% faster than its historical growth rate of 2.4%. 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 | 2.4% | ₹1,457 | -29.9% |
| Half implied | 3.3% | ₹1,572 | -24.4% |
| Implied | 6.6% | ₹2,079 | +0.0% |
| GDP rate | 10.0% | ₹2,739 | +31.7% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.4% growth, the model values COLPAL at ₹1,457, below today's ₹2,079.
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.