Reverse DCF
What growth does the market imply for PANAMAPET?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
0.2% 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
₹272
Historical Growth
14.9%
FCF Yield
8.19%
Price / FCF
12.2x
Plain English
To justify today's price of $272.26, PANAMAPET.NS needs to grow its free cash flow at 0.2% per year for the next 10 years. That is 14.6% slower than its historical growth rate of 14.9%. 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 | 0.1% | ₹268 | -1.6% |
| Implied | 0.2% | ₹270 | -0.8% |
| GDP rate | 10.0% | ₹541 | +98.6% |
| Historical | 14.9% | ₹776 | +185.1% |
At Historical Growth Rate
It would take 3 years for PANAMAPET to organically grow into today's price assuming its historical FCF growth of 14.9%.
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.