Reverse DCF
What growth does the market imply for PRSMJOHNSN?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.6% 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
₹134
Historical Growth
1.2%
FCF Yield
5.15%
Price / FCF
19.4x
Plain English
To justify today's price of $134.30, PRSMJOHNSN.NS needs to grow its free cash flow at 9.6% per year for the next 10 years. That is 8.3% faster than its historical growth rate of 1.2%. 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 |
|---|---|---|---|
| Historical | 1.2% | ₹61 | -54.4% |
| Half implied | 4.8% | ₹86 | -35.7% |
| Implied | 9.6% | ₹134 | -0.3% |
| GDP rate | 10.0% | ₹139 | +3.7% |
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.