Reverse DCF
What growth does the market imply for EROSMEDIA?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
10.1% implied annual FCF growth
The market's growth assumption looks achievable for a quality business. This is within normal range — the stock is not pricing in heroic execution.
Current Price
₹8
Historical Growth
-5.0%
FCF Yield
4.31%
Price / FCF
23.2x
Plain English
To justify today's price of $7.81, EROSMEDIA.NS needs to grow its free cash flow at 10.1% per year for the next 10 years. That is 15.1% faster than its historical growth rate of -5.0%. 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 |
|---|---|---|---|
| Historical | -5.0% | ₹3 | -67.2% |
| Half implied | 5.0% | ₹5 | -31.4% |
| GDP rate | 10.0% | ₹8 | +0.2% |
| Implied | 10.1% | ₹8 | +0.8% |
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.