Reverse DCF
What growth does the market imply for PDMJEPAPER?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
28.7% 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 0.8%. High execution risk.
Current Price
₹79
Historical Growth
0.8%
FCF Yield
1.06%
Price / FCF
94.5x
Plain English
To justify today's price of ₹79.38, PDMJEPAPER.NS needs to grow its free cash flow at 28.7% per year for the next 10 years. That is 27.9% faster than its historical growth rate of 0.8%. 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 |
|---|---|---|---|
| Historical | 0.8% | ₹8 | -90.4% |
| GDP rate | 10.0% | ₹17 | -78.0% |
| Half implied | 14.4% | ₹25 | -68.2% |
| Implied | 28.7% | ₹79 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 0.8% growth, the model values PDMJEPAPER at ₹8, below today's ₹79.
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.