Reverse DCF
What growth does the market imply for NIDAN?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
17.5% 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
₹33
Historical Growth
-1.6%
FCF Yield
2.91%
Price / FCF
34.3x
Plain English
To justify today's price of $33.00, NIDAN.NS needs to grow its free cash flow at 17.5% per year for the next 10 years. That is 19.0% faster than its historical growth rate of -1.6%. 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 | -1.6% | ₹3 | -91.8% |
| Half implied | 8.7% | ₹14 | -58.6% |
| GDP rate | 10.0% | ₹16 | -52.4% |
| Implied | 17.5% | ₹33 | +0.1% |
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.