Reverse DCF
What growth does the market imply for RECLTD?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
25.5% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 2.0%. High execution risk.
Current Price
₹349
Historical Growth
2.0%
FCF Yield
6.43%
Price / FCF
15.6x
Plain English
To justify today's price of ₹348.80, RECLTD.NS needs to grow its free cash flow at 25.5% per year for the next 10 years. That is 23.5% faster than its historical growth rate of 2.0%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 2.0% | ₹0 | -100.0% |
| GDP rate | 10.0% | ₹0 | -100.0% |
| Half implied | 12.8% | ₹0 | -100.0% |
| Implied | 25.5% | ₹349 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.0% growth, the model values RECLTD at ₹0, below today's ₹349.
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.