Reverse DCF
What growth does the market imply for JKIL?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
14.1% 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
₹515
Historical Growth
16.9%
FCF Yield
3.63%
Price / FCF
27.5x
Plain English
To justify today's price of $514.55, JKIL.NS needs to grow its free cash flow at 14.1% per year for the next 10 years. That is 2.8% slower than its historical growth rate of 16.9%. 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 | 7.1% | ₹263 | -48.9% |
| GDP rate | 10.0% | ₹351 | -31.9% |
| Implied | 14.1% | ₹513 | -0.3% |
| Historical | 16.9% | ₹657 | +27.7% |
At Historical Growth Rate
It would take 8 years for JKIL to organically grow into today's price assuming its historical FCF growth of 16.9%.
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.