Reverse DCF
What growth does the market imply for DHARMAJ?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
34.7% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 20.0%. High execution risk.
Current Price
₹256
Historical Growth
20.0%
FCF Yield
0.76%
Price / FCF
131.6x
Plain English
To justify today's price of $255.52, DHARMAJ.NS needs to grow its free cash flow at 34.7% per year for the next 10 years. That is 14.7% faster than its historical growth rate of 20.0%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹11 | -95.7% |
| Half implied | 17.3% | ₹45 | -82.3% |
| Historical | 20.0% | ₹63 | -75.3% |
| Implied | 34.7% | ₹257 | +0.7% |
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.