Reverse DCF
What growth does the market imply for RADHIKAJWE?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
19.6% 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
₹64
Historical Growth
13.7%
FCF Yield
2.17%
Price / FCF
46.0x
Plain English
To justify today's price of $64.06, RADHIKAJWE.NS needs to grow its free cash flow at 19.6% per year for the next 10 years. That is 5.9% faster than its historical growth rate of 13.7%. 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 |
|---|---|---|---|
| Half implied | 9.8% | ₹29 | -55.2% |
| GDP rate | 10.0% | ₹29 | -54.4% |
| Historical | 13.7% | ₹40 | -37.9% |
| Implied | 19.6% | ₹64 | +0.5% |
At Historical Growth Rate
It would take 20 years for RADHIKAJWE to organically grow into today's price assuming its historical FCF growth of 13.7%.
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.