Reverse DCF
What growth does the market imply for SAFARI?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
25.9% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 17.0%. High execution risk.
Current Price
₹1,635
Historical Growth
17.0%
FCF Yield
1.28%
Price / FCF
77.8x
Plain English
To justify today's price of ₹1635.30, SAFARI.NS needs to grow its free cash flow at 25.9% per year for the next 10 years. That is 8.9% faster than its historical growth rate of 17.0%. At its historical growth rate, the stock would take 20 years to justify today's price. The market is effectively paying for a perfect future.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹466 | -71.5% |
| Half implied | 12.9% | ₹591 | -63.9% |
| Historical | 17.0% | ₹815 | -50.1% |
| Implied | 25.9% | ₹1,635 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 17.0% growth, the model values SAFARI at ₹815, below today's ₹1,635.
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.