Reverse DCF
What growth does the market imply for KAYNES?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
29.8% 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
₹4,162
Historical Growth
25.0%
FCF Yield
1.30%
Price / FCF
76.7x
Plain English
To justify today's price of $4162.00, KAYNES.NS needs to grow its free cash flow at 29.8% per year for the next 10 years. That is 4.8% faster than its historical growth rate of 25.0%. 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 |
|---|---|---|---|
| GDP rate | 10.0% | ₹870 | -79.1% |
| Half implied | 14.9% | ₹1,300 | -68.8% |
| Historical | 25.0% | ₹2,883 | -30.7% |
| Implied | 29.8% | ₹4,132 | -0.7% |
At Historical Growth Rate
It would take 13 years for KAYNES to organically grow into today's price assuming its historical FCF growth of 25.0%.
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.