Reverse DCF
What growth does the market imply for CRISIL?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
15.2% 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
₹4,139
Historical Growth
11.3%
FCF Yield
2.25%
Price / FCF
44.4x
Plain English
To justify today's price of $4139.00, CRISIL.NS needs to grow its free cash flow at 15.2% per year for the next 10 years. That is 3.9% faster than its historical growth rate of 11.3%. 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 | 7.6% | ₹2,255 | -45.5% |
| GDP rate | 10.0% | ₹2,734 | -33.9% |
| Historical | 11.3% | ₹3,038 | -26.6% |
| Implied | 15.2% | ₹4,130 | -0.2% |
At Historical Growth Rate
It would take 18 years for CRISIL to organically grow into today's price assuming its historical FCF growth of 11.3%.
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.