Reverse DCF
What growth does the market imply for KOTYARK?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.8% implied annual FCF growth
The market's growth assumption looks achievable for a quality business. This is within normal range — the stock is not pricing in heroic execution.
Current Price
₹362
Historical Growth
9.7%
FCF Yield
4.45%
Price / FCF
22.5x
Plain English
To justify today's price of $361.60, KOTYARK.NS needs to grow its free cash flow at 11.8% per year for the next 10 years. That is 2.2% faster than its historical growth rate of 9.7%. 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 | 5.9% | ₹207 | -42.8% |
| Historical | 9.7% | ₹298 | -17.7% |
| GDP rate | 10.0% | ₹307 | -15.0% |
| Implied | 11.8% | ₹364 | +0.6% |
At Historical Growth Rate
It would take 17 years for KOTYARK to organically grow into today's price assuming its historical FCF growth of 9.7%.
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.