Reverse DCF
What growth does the market imply for NILKAMAL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
4.1% 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
₹1,281
Historical Growth
11.2%
FCF Yield
8.00%
Price / FCF
12.5x
Plain English
To justify today's price of ₹1280.60, NILKAMAL.NS needs to grow its free cash flow at 4.1% per year for the next 10 years. That is 7.1% slower than its historical growth rate of 11.2%. 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 | 2.1% | ₹1,072 | -16.3% |
| Implied | 4.1% | ₹1,281 | +0.0% |
| GDP rate | 10.0% | ₹2,151 | +68.0% |
| Historical | 11.2% | ₹2,373 | +85.3% |
At Historical Growth Rate
DCF horizon: 10 years. At 11.2% growth, the model values NILKAMAL at ₹2,373, above today's ₹1,281.
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.