Reverse DCF
What growth does the market imply for CUBEXTUB?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
15.7% 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
₹82
Historical Growth
10.6%
FCF Yield
3.70%
Price / FCF
27.0x
Plain English
To justify today's price of ₹81.98, CUBEXTUB.NS needs to grow its free cash flow at 15.7% per year for the next 10 years. That is 5.1% faster than its historical growth rate of 10.6%. 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 | 7.9% | ₹32 | -60.7% |
| GDP rate | 10.0% | ₹43 | -47.6% |
| Historical | 10.6% | ₹46 | -43.9% |
| Implied | 15.7% | ₹82 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 10.6% growth, the model values CUBEXTUB at ₹46, below today's ₹82.
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.