Reverse DCF
What growth does the market imply for RALLIS?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.9% 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
₹262
Historical Growth
0.4%
FCF Yield
4.36%
Price / FCF
22.9x
Plain English
To justify today's price of $261.60, RALLIS.NS needs to grow its free cash flow at 9.9% per year for the next 10 years. That is 9.5% faster than its historical growth rate of 0.4%. 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 | 0.4% | ₹127 | -51.6% |
| Half implied | 5.0% | ₹178 | -31.8% |
| Implied | 9.9% | ₹261 | -0.1% |
| GDP rate | 10.0% | ₹263 | +0.6% |
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.