Reverse DCF
What growth does the market imply for PARAGMILK?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
27.3% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 10.8%. High execution risk.
Current Price
₹233
Historical Growth
10.8%
FCF Yield
1.38%
Price / FCF
72.4x
Plain English
To justify today's price of ₹230.99, PARAGMILK.NS needs to grow its free cash flow at 27.3% per year for the next 10 years. That is 16.5% faster than its historical growth rate of 10.8%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹26 | -88.6% |
| Historical | 10.8% | ₹31 | -86.6% |
| Half implied | 13.7% | ₹50 | -78.2% |
| Implied | 27.3% | ₹231 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 10.8% growth, the model values PARAGMILK at ₹31, below today's ₹233.
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.