Reverse DCF
What growth does the market imply for MAYURUNIQ?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
13.8% 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
₹793
Historical Growth
6.6%
FCF Yield
3.16%
Price / FCF
31.6x
Plain English
To justify today's price of ₹793.10, MAYURUNIQ.NS needs to grow its free cash flow at 13.8% per year for the next 10 years. That is 7.2% faster than its historical growth rate of 6.6%. 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 | 6.6% | ₹465 | -41.3% |
| Half implied | 6.9% | ₹476 | -40.0% |
| GDP rate | 10.0% | ₹599 | -24.4% |
| Implied | 13.8% | ₹793 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 6.6% growth, the model values MAYURUNIQ at ₹465, below today's ₹793.
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.