Reverse DCF
What growth does the market imply for KALAMANDIR?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-6.1% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹106
Historical Growth
10.6%
FCF Yield
17.37%
Price / FCF
5.8x
Plain English
To justify today's price of ₹106.22, KALAMANDIR.NS needs to grow its free cash flow at -6.1% per year for the next 10 years. That is 16.7% slower than its historical growth rate of 10.6%. 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 |
|---|---|---|---|
| Implied | -6.1% | ₹106 | +0.0% |
| Half implied | -3.0% | ₹138 | +30.2% |
| GDP rate | 10.0% | ₹406 | +282.0% |
| Historical | 10.6% | ₹428 | +302.7% |
At Historical Growth Rate
DCF horizon: 10 years. At 10.6% growth, the model values KALAMANDIR at ₹428, above today's ₹106.
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.