Reverse DCF
What growth does the market imply for PALREDTEC?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-4.7% 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
₹38
Historical Growth
-5.0%
FCF Yield
28.67%
Price / FCF
3.5x
Plain English
To justify today's price of $38.46, PALREDTEC.NS needs to grow its free cash flow at -4.7% per year for the next 10 years. That is 0.3% faster than its historical growth rate of -5.0%. 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 | -5.0% | ₹37 | -4.0% |
| Implied | -4.7% | ₹39 | +0.8% |
| Half implied | -2.3% | ₹54 | +41.5% |
| GDP rate | 10.0% | ₹209 | +444.2% |
At Historical Growth Rate
It would take 3 years for PALREDTEC to organically grow into today's price assuming its historical FCF growth of -5.0%.
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.