Reverse DCF
What growth does the market imply for RKSWAMY?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.9% 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
₹101
Historical Growth
7.3%
FCF Yield
5.49%
Price / FCF
18.2x
Plain English
To justify today's price of ₹100.88, RKSWAMY.NS needs to grow its free cash flow at 6.9% per year for the next 10 years. That is 0.3% slower than its historical growth rate of 7.3%. 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 |
|---|---|---|---|
| Half implied | 3.5% | ₹77 | -23.8% |
| Implied | 6.9% | ₹101 | +0.0% |
| Historical | 7.3% | ₹103 | +2.0% |
| GDP rate | 10.0% | ₹127 | +26.3% |
At Historical Growth Rate
DCF horizon: 10 years. At 7.3% growth, the model values RKSWAMY at ₹103, above today's ₹101.
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.