Reverse DCF
What growth does the market imply for KKCL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
5.2% 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
₹434
Historical Growth
18.0%
FCF Yield
6.08%
Price / FCF
16.5x
Plain English
To justify today's price of ₹434.20, KKCL.NS needs to grow its free cash flow at 5.2% per year for the next 10 years. That is 12.8% slower than its historical growth rate of 18.0%. 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 |
|---|---|---|---|
| Half implied | 2.6% | ₹357 | -17.9% |
| Implied | 5.2% | ₹434 | +0.0% |
| GDP rate | 10.0% | ₹621 | +43.0% |
| Historical | 18.0% | ₹1,142 | +163.1% |
At Historical Growth Rate
DCF horizon: 10 years. At 18.0% growth, the model values KKCL at ₹1,142, above today's ₹434.
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.