Reverse DCF
What growth does the market imply for PREMIERENE?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
19.2% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹1,086
Historical Growth
9.5%
FCF Yield
2.81%
Price / FCF
35.6x
Plain English
To justify today's price of ₹1085.50, PREMIERENE.NS needs to grow its free cash flow at 19.2% per year for the next 10 years. That is 9.7% faster than its historical growth rate of 9.5%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 9.5% | ₹514 | -52.6% |
| Half implied | 9.6% | ₹519 | -52.2% |
| GDP rate | 10.0% | ₹535 | -50.7% |
| Implied | 19.2% | ₹1,086 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 9.5% growth, the model values PREMIERENE at ₹514, below today's ₹1,086.
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.