Reverse DCF
What growth does the market imply for PARADEEP?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
10.8% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹128
Historical Growth
9.4%
FCF Yield
6.50%
Price / FCF
15.4x
Plain English
To justify today's price of ₹127.60, PARADEEP.NS needs to grow its free cash flow at 10.8% per year for the next 10 years. That is 1.4% faster than its historical growth rate of 9.4%. 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 | 5.4% | ₹76 | -40.7% |
| Historical | 9.4% | ₹112 | -11.9% |
| GDP rate | 10.0% | ₹119 | -6.8% |
| Implied | 10.8% | ₹128 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 9.4% growth, the model values PARADEEP at ₹112, below today's ₹128.
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.