Reverse DCF
What growth does the market imply for SALASAR?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
7.4% 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
₹7
Historical Growth
8.4%
FCF Yield
7.01%
Price / FCF
14.3x
Plain English
To justify today's price of ₹6.96, SALASAR.NS needs to grow its free cash flow at 7.4% per year for the next 10 years. That is 1.0% slower than its historical growth rate of 8.4%. 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 | 3.7% | ₹5 | -33.4% |
| Implied | 7.4% | ₹7 | +0.0% |
| Historical | 8.4% | ₹8 | +10.2% |
| GDP rate | 10.0% | ₹9 | +28.6% |
At Historical Growth Rate
DCF horizon: 10 years. At 8.4% growth, the model values SALASAR at ₹8, above today's ₹7.
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.