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
1.5% 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
₹428
Historical Growth
17.5%
FCF Yield
9.61%
Price / FCF
10.4x
Plain English
To justify today's price of ₹427.75, SIS.NS needs to grow its free cash flow at 1.5% per year for the next 10 years. That is 16.1% slower than its historical growth rate of 17.5%. 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 | 0.7% | ₹402 | -6.0% |
| Implied | 1.5% | ₹428 | +0.0% |
| GDP rate | 10.0% | ₹884 | +106.7% |
| Historical | 17.5% | ₹1,635 | +282.3% |
At Historical Growth Rate
DCF horizon: 10 years. At 17.5% growth, the model values SIS at ₹1,635, above today's ₹428.
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.