Reverse DCF
What growth does the market imply for NAGREEKEXP?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
7.2% 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
₹27
Historical Growth
-1.9%
FCF Yield
15.37%
Price / FCF
6.5x
Plain English
To justify today's price of $27.46, NAGREEKEXP.NS needs to grow its free cash flow at 7.2% per year for the next 10 years. That is 9.1% faster than its historical growth rate of -1.9%. 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 |
|---|---|---|---|
| Historical | -1.9% | ₹0 | -100.0% |
| Half implied | 3.6% | ₹9 | -68.6% |
| Implied | 7.2% | ₹27 | +0.0% |
| GDP rate | 10.0% | ₹47 | +69.5% |
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.