Reverse DCF
What growth does the market imply for SCI?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.8% implied annual FCF growth
The market's growth assumption looks achievable for a quality business. This is within normal range — the stock is not pricing in heroic execution.
Current Price
₹311
Historical Growth
-0.8%
FCF Yield
5.49%
Price / FCF
18.2x
Plain English
To justify today's price of ₹310.75, SCI.NS needs to grow its free cash flow at 11.8% per year for the next 10 years. That is 12.6% faster than its historical growth rate of -0.8%. 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 |
|---|---|---|---|
| Historical | -0.8% | ₹99 | -68.2% |
| Half implied | 5.9% | ₹186 | -40.0% |
| GDP rate | 10.0% | ₹267 | -14.2% |
| Implied | 11.8% | ₹311 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -0.8% growth, the model values SCI at ₹99, below today's ₹311.
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.