Reverse DCF
What growth does the market imply for KRONOX?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
11.1% 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
₹142
Historical Growth
1.4%
FCF Yield
3.92%
Price / FCF
25.5x
Plain English
To justify today's price of ₹141.64, KRONOX.NS needs to grow its free cash flow at 11.1% per year for the next 10 years. That is 9.7% faster than its historical growth rate of 1.4%. 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 | 1.4% | ₹67 | -52.4% |
| Half implied | 5.6% | ₹92 | -34.9% |
| GDP rate | 10.0% | ₹129 | -8.7% |
| Implied | 11.1% | ₹142 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 1.4% growth, the model values KRONOX at ₹67, below today's ₹142.
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.