Reverse DCF
What growth does the market imply for SARDAEN?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
1.6% 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
₹523
Historical Growth
15.7%
FCF Yield
7.58%
Price / FCF
13.2x
Plain English
To justify today's price of ₹523.15, SARDAEN.NS needs to grow its free cash flow at 1.6% per year for the next 10 years. That is 14.1% slower than its historical growth rate of 15.7%. 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 | 0.8% | ₹485 | -7.4% |
| Implied | 1.6% | ₹523 | +0.0% |
| GDP rate | 10.0% | ₹1,086 | +107.5% |
| Historical | 15.7% | ₹1,758 | +236.1% |
At Historical Growth Rate
DCF horizon: 10 years. At 15.7% growth, the model values SARDAEN at ₹1,758, above 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.