Reverse DCF
What growth does the market imply for SANATHAN?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
13.6% 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
₹433
Historical Growth
0.1%
FCF Yield
4.19%
Price / FCF
23.9x
Plain English
To justify today's price of $433.00, SANATHAN.NS needs to grow its free cash flow at 13.6% per year for the next 10 years. That is 13.5% faster than its historical growth rate of 0.1%. 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 | 0.1% | ₹75 | -82.7% |
| Half implied | 6.8% | ₹205 | -52.6% |
| GDP rate | 10.0% | ₹297 | -31.5% |
| Implied | 13.6% | ₹431 | -0.5% |
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.