Reverse DCF
What growth does the market imply for EPIGRAL?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
32.6% 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 1.5%. High execution risk.
Current Price
₹1,114
Historical Growth
1.5%
FCF Yield
0.86%
Price / FCF
116.1x
Plain English
To justify today's price of ₹1113.80, EPIGRAL.NS needs to grow its free cash flow at 32.6% per year for the next 10 years. That is 31.1% faster than its historical growth rate of 1.5%. 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 |
|---|---|---|---|
| Historical | 1.5% | ₹0 | -100.0% |
| GDP rate | 10.0% | ₹92 | -91.8% |
| Half implied | 16.3% | ₹230 | -79.3% |
| Implied | 32.6% | ₹1,114 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 1.5% growth, the model values EPIGRAL at ₹0, below today's ₹1,114.
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.