Reverse DCF
What growth does the market imply for SIS?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-1.7% 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
₹338
Historical Growth
8.3%
FCF Yield
12.34%
Price / FCF
8.1x
Plain English
To justify today's price of $338.00, SIS.NS needs to grow its free cash flow at -1.7% per year for the next 10 years. That is 10.0% slower than its historical growth rate of 8.3%. 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 |
|---|---|---|---|
| Implied | -1.7% | ₹337 | -0.4% |
| Half implied | -0.8% | ₹362 | +7.2% |
| Historical | 8.3% | ₹787 | +132.8% |
| GDP rate | 10.0% | ₹904 | +167.4% |
At Historical Growth Rate
It would take 3 years for SIS to organically grow into today's price assuming its historical FCF growth of 8.3%.
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.