Reverse DCF
What growth does the market imply for NUCLEUS?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
8.7% 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
₹740
Historical Growth
7.7%
FCF Yield
4.58%
Price / FCF
21.9x
Plain English
To justify today's price of ₹739.50, NUCLEUS.NS needs to grow its free cash flow at 8.7% per year for the next 10 years. That is 1.0% faster than its historical growth rate of 7.7%. 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 | 4.3% | ₹538 | -27.3% |
| Historical | 7.7% | ₹687 | -7.1% |
| Implied | 8.7% | ₹740 | +0.0% |
| GDP rate | 10.0% | ₹814 | +10.1% |
At Historical Growth Rate
DCF horizon: 10 years. At 7.7% growth, the model values NUCLEUS at ₹687, below today's ₹740.
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.