Reverse DCF
What growth does the market imply for KENNAMET?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
21.3% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 6.2%. High execution risk.
Current Price
₹2,951
Historical Growth
6.2%
FCF Yield
1.75%
Price / FCF
57.1x
Plain English
To justify today's price of ₹2951.30, KENNAMET.NS needs to grow its free cash flow at 21.3% per year for the next 10 years. That is 15.2% faster than its historical growth rate of 6.2%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 6.2% | ₹970 | -67.1% |
| GDP rate | 10.0% | ₹1,275 | -56.8% |
| Half implied | 10.7% | ₹1,338 | -54.7% |
| Implied | 21.3% | ₹2,951 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 6.2% growth, the model values KENNAMET at ₹970, below today's ₹2,951.
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.