Reverse DCF
What growth does the market imply for RELIGARE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-11.7% 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
₹227
Historical Growth
4.2%
FCF Yield
20.51%
Price / FCF
4.9x
Plain English
To justify today's price of $226.54, RELIGARE.NS needs to grow its free cash flow at -11.7% per year for the next 10 years. That is 15.9% slower than its historical growth rate of 4.2%. 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 |
|---|---|---|---|
| Implied | -11.7% | ₹227 | +0.4% |
| Half implied | -5.9% | ₹335 | +48.1% |
| Historical | 4.2% | ₹694 | +206.4% |
| GDP rate | 10.0% | ₹1,083 | +377.8% |
At Historical Growth Rate
It would take 3 years for RELIGARE to organically grow into today's price assuming its historical FCF growth of 4.2%.
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.