Reverse DCF
What growth does the market imply for RPTECH?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
17.5% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹523
Historical Growth
16.4%
FCF Yield
3.06%
Price / FCF
32.7x
Plain English
To justify today's price of ₹523.40, RPTECH.NS needs to grow its free cash flow at 17.5% per year for the next 10 years. That is 1.0% faster than its historical growth rate of 16.4%. 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 | 8.7% | ₹199 | -61.9% |
| GDP rate | 10.0% | ₹234 | -55.3% |
| Historical | 16.4% | ₹473 | -9.7% |
| Implied | 17.5% | ₹523 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 16.4% growth, the model values RPTECH at ₹473, below today's ₹523.
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.