Reverse DCF
What growth does the market imply for NIRLON?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
4.5% 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
₹604
Historical Growth
5.4%
FCF Yield
7.98%
Price / FCF
12.5x
Plain English
To justify today's price of ₹603.55, NIRLON.NS needs to grow its free cash flow at 4.5% per year for the next 10 years. That is 0.9% slower than its historical growth rate of 5.4%. 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 | 2.2% | ₹494 | -18.1% |
| Implied | 4.5% | ₹604 | +0.0% |
| Historical | 5.4% | ₹661 | +9.5% |
| GDP rate | 10.0% | ₹993 | +64.6% |
At Historical Growth Rate
DCF horizon: 10 years. At 5.4% growth, the model values NIRLON at ₹661, above today's ₹604.
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.