Reverse DCF
What growth does the market imply for GRANULES?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.7% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹645
Historical Growth
18.0%
FCF Yield
3.98%
Price / FCF
25.1x
Plain English
To justify today's price of $645.35, GRANULES.NS needs to grow its free cash flow at 11.7% per year for the next 10 years. That is 6.3% slower than its historical growth rate of 18.0%. 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 |
|---|---|---|---|
| Half implied | 5.8% | ₹395 | -38.8% |
| GDP rate | 10.0% | ₹562 | -12.9% |
| Implied | 11.7% | ₹646 | +0.1% |
| Historical | 18.0% | ₹1,084 | +68.0% |
At Historical Growth Rate
It would take 5 years for GRANULES to organically grow into today's price assuming its historical FCF growth of 18.0%.
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.