Reverse DCF
What growth does the market imply for RANASUG?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
4.0% 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
₹13
Historical Growth
7.6%
FCF Yield
18.00%
Price / FCF
5.6x
Plain English
To justify today's price of $13.22, RANASUG.NS needs to grow its free cash flow at 4.0% per year for the next 10 years. That is 3.6% slower than its historical growth rate of 7.6%. 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 |
|---|---|---|---|
| Half implied | 2.0% | ₹8 | -36.6% |
| Implied | 4.0% | ₹13 | +0.5% |
| Historical | 7.6% | ₹24 | +84.5% |
| GDP rate | 10.0% | ₹34 | +153.8% |
At Historical Growth Rate
It would take 3 years for RANASUG to organically grow into today's price assuming its historical FCF growth of 7.6%.
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.