Reverse DCF
What growth does the market imply for KIRLOSIND?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
20.8% 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 7.4%. High execution risk.
Current Price
₹3,307
Historical Growth
7.4%
FCF Yield
2.53%
Price / FCF
39.6x
Plain English
To justify today's price of $3307.30, KIRLOSIND.NS needs to grow its free cash flow at 20.8% per year for the next 10 years. That is 13.4% faster than its historical growth rate of 7.4%. 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 | 7.4% | ₹427 | -87.1% |
| GDP rate | 10.0% | ₹773 | -76.6% |
| Half implied | 10.4% | ₹833 | -74.8% |
| Implied | 20.8% | ₹3,281 | -0.8% |
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.