Reverse DCF
What growth does the market imply for RPPL?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
15.9% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹16
Historical Growth
4.3%
FCF Yield
5.56%
Price / FCF
18.0x
Plain English
To justify today's price of ₹16.29, RPPL.NS needs to grow its free cash flow at 15.9% per year for the next 10 years. That is 11.6% faster than its historical growth rate of 4.3%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 4.3% | ₹0 | -100.0% |
| Half implied | 7.9% | ₹1 | -92.4% |
| GDP rate | 10.0% | ₹4 | -73.5% |
| Implied | 15.9% | ₹16 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 4.3% growth, the model values RPPL at ₹0, below today's ₹16.
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.