Reverse DCF
What growth does the market imply for ROSSELLIND?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.2% 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
₹53
Historical Growth
14.5%
FCF Yield
8.22%
Price / FCF
12.2x
Plain English
To justify today's price of $52.91, ROSSELLIND.NS needs to grow its free cash flow at 6.2% per year for the next 10 years. That is 8.3% slower than its historical growth rate of 14.5%. 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 | 3.1% | ₹37 | -29.8% |
| Implied | 6.2% | ₹53 | +0.1% |
| GDP rate | 10.0% | ₹78 | +48.2% |
| Historical | 14.5% | ₹120 | +127.4% |
At Historical Growth Rate
It would take 3 years for ROSSELLIND to organically grow into today's price assuming its historical FCF growth of 14.5%.
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.