Reverse DCF
What growth does the market imply for MAYURUNIQ?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.6% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹586
Historical Growth
10.0%
FCF Yield
5.40%
Price / FCF
18.5x
Plain English
To justify today's price of $586.40, MAYURUNIQ.NS needs to grow its free cash flow at 6.6% per year for the next 10 years. That is 3.4% slower than its historical growth rate of 10.0%. 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 | 3.3% | ₹458 | -21.8% |
| Implied | 6.6% | ₹583 | -0.6% |
| Historical | 10.0% | ₹751 | +28.1% |
| GDP rate | 10.0% | ₹753 | +28.4% |
At Historical Growth Rate
It would take 4 years for MAYURUNIQ to organically grow into today's price assuming its historical FCF growth of 10.0%.
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.