Reverse DCF
What growth does the market imply for CONFIPET?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-4.3% 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
₹76
Historical Growth
18.0%
FCF Yield
15.93%
Price / FCF
6.3x
Plain English
To justify today's price of ₹75.50, CONFIPET.NS needs to grow its free cash flow at -4.3% per year for the next 10 years. That is 22.3% slower than its historical growth rate of 18.0%. 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 |
|---|---|---|---|
| Implied | -4.3% | ₹76 | +0.0% |
| Half implied | -2.2% | ₹91 | +20.4% |
| GDP rate | 10.0% | ₹258 | +242.3% |
| Historical | 18.0% | ₹496 | +557.1% |
At Historical Growth Rate
DCF horizon: 10 years. At 18.0% growth, the model values CONFIPET at ₹496, above today's ₹76.
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.