Reverse DCF
What growth does the market imply for KOKUYOCMLN?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
12.9% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹92
Historical Growth
-2.4%
FCF Yield
3.62%
Price / FCF
27.6x
Plain English
To justify today's price of $92.12, KOKUYOCMLN.NS needs to grow its free cash flow at 12.9% per year for the next 10 years. That is 15.3% faster than its historical growth rate of -2.4%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | -2.4% | ₹26 | -71.9% |
| Half implied | 6.4% | ₹54 | -40.9% |
| GDP rate | 10.0% | ₹73 | -20.9% |
| Implied | 12.9% | ₹92 | +0.1% |
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.