Reverse DCF
What growth does the market imply for SAPPHIRE?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
12.4% 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
₹173
Historical Growth
14.2%
FCF Yield
4.37%
Price / FCF
22.9x
Plain English
To justify today's price of $173.14, SAPPHIRE.NS needs to grow its free cash flow at 12.4% per year for the next 10 years. That is 1.8% slower than its historical growth rate of 14.2%. 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 | 6.2% | ₹93 | -46.3% |
| GDP rate | 10.0% | ₹137 | -20.6% |
| Implied | 12.4% | ₹173 | -0.4% |
| Historical | 14.2% | ₹204 | +17.9% |
At Historical Growth Rate
It would take 8 years for SAPPHIRE to organically grow into today's price assuming its historical FCF growth of 14.2%.
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.