Reverse DCF
What growth does the market imply for MRPL?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
13.4% 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
₹171
Historical Growth
-4.7%
FCF Yield
3.74%
Price / FCF
26.7x
Plain English
To justify today's price of ₹170.75, MRPL.NS needs to grow its free cash flow at 13.4% per year for the next 10 years. That is 18.1% faster than its historical growth rate of -4.7%. 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 | -4.7% | ₹0 | -100.0% |
| Half implied | 6.7% | ₹69 | -59.7% |
| GDP rate | 10.0% | ₹112 | -34.4% |
| Implied | 13.4% | ₹171 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -4.7% growth, the model values MRPL at ₹0, below today's ₹171.
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.