Reverse DCF
What growth does the market imply for KIRLOSBROS?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
20.3% 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 5.4%. High execution risk.
Current Price
₹1,686
Historical Growth
5.4%
FCF Yield
1.49%
Price / FCF
67.3x
Plain English
To justify today's price of ₹1686.00, KIRLOSBROS.NS needs to grow its free cash flow at 20.3% per year for the next 10 years. That is 14.9% faster than its historical growth rate of 5.4%. 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 | 5.4% | ₹525 | -68.8% |
| GDP rate | 10.0% | ₹751 | -55.5% |
| Half implied | 10.1% | ₹759 | -55.0% |
| Implied | 20.3% | ₹1,686 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 5.4% growth, the model values KIRLOSBROS at ₹525, below today's ₹1,686.
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.