Reverse DCF
What growth does the market imply for KIRLPNU?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
22.6% 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 10.7%. High execution risk.
Current Price
₹1,575
Historical Growth
10.7%
FCF Yield
1.63%
Price / FCF
61.5x
Plain English
To justify today's price of ₹1574.90, KIRLPNU.NS needs to grow its free cash flow at 22.6% per year for the next 10 years. That is 11.9% faster than its historical growth rate of 10.7%. 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 |
|---|---|---|---|
| GDP rate | 10.0% | ₹613 | -61.1% |
| Historical | 10.7% | ₹644 | -59.1% |
| Half implied | 11.3% | ₹674 | -57.2% |
| Implied | 22.6% | ₹1,575 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 10.7% growth, the model values KIRLPNU at ₹644, below today's ₹1,575.
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.