Reverse DCF
What growth does the market imply for RENUKA?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
4.6% 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
₹28
Historical Growth
-1.3%
FCF Yield
12.85%
Price / FCF
7.8x
Plain English
To justify today's price of $27.76, RENUKA.NS needs to grow its free cash flow at 4.6% per year for the next 10 years. That is 6.0% faster than its historical growth rate of -1.3%. 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 | -1.3% | ₹8 | -71.5% |
| Half implied | 2.3% | ₹19 | -32.0% |
| Implied | 4.6% | ₹28 | -0.4% |
| GDP rate | 10.0% | ₹56 | +100.1% |
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.