Reverse DCF
What growth does the market imply for KRYSTAL?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
26.8% 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 8.6%. High execution risk.
Current Price
₹575
Historical Growth
8.6%
FCF Yield
1.32%
Price / FCF
75.9x
Plain English
To justify today's price of ₹579.65, KRYSTAL.NS needs to grow its free cash flow at 26.8% per year for the next 10 years. That is 18.2% faster than its historical growth rate of 8.6%. 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 |
|---|---|---|---|
| Historical | 8.6% | ₹98 | -83.1% |
| GDP rate | 10.0% | ₹116 | -80.0% |
| Half implied | 13.4% | ₹169 | -70.9% |
| Implied | 26.8% | ₹580 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 8.6% growth, the model values KRYSTAL at ₹98, below today's ₹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.