Reverse DCF
What growth does the market imply for KIRLOSIND?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-1.2% 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
₹3,056
Historical Growth
4.1%
FCF Yield
13.05%
Price / FCF
7.7x
Plain English
To justify today's price of ₹3056.40, KIRLOSIND.NS needs to grow its free cash flow at -1.2% per year for the next 10 years. That is 5.3% slower than its historical growth rate of 4.1%. 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 | -1.2% | ₹3,056 | +0.0% |
| Half implied | -0.6% | ₹3,214 | +5.2% |
| Historical | 4.1% | ₹4,953 | +62.1% |
| GDP rate | 10.0% | ₹8,315 | +172.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 4.1% growth, the model values KIRLOSIND at ₹4,953, above today's ₹3,056.
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.