Reverse DCF
What growth does the market imply for KHADIM?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-3.2% 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
₹103
Historical Growth
-5.0%
FCF Yield
29.00%
Price / FCF
3.4x
Plain English
To justify today's price of $103.44, KHADIM.NS needs to grow its free cash flow at -3.2% per year for the next 10 years. That is 1.8% faster than its historical growth rate of -5.0%. 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 |
|---|---|---|---|
| Historical | -5.0% | ₹72 | -30.2% |
| Implied | -3.2% | ₹103 | +0.0% |
| Half implied | -1.6% | ₹135 | +30.7% |
| GDP rate | 10.0% | ₹541 | +423.1% |
At Historical Growth Rate
It would take 3 years for KHADIM to organically grow into today's price assuming its historical FCF growth of -5.0%.
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.