Reverse DCF
What growth does the market imply for SJVN?
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
₹76
Historical Growth
12.0%
FCF Yield
5.58%
Price / FCF
17.9x
Plain English
To justify today's price of $75.50, SJVN.NS needs to grow its free cash flow at 12.4% per year for the next 10 years. That is 0.4% faster than its historical growth rate of 12.0%. 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% | ₹18 | -76.1% |
| GDP rate | 10.0% | ₹50 | -33.2% |
| Historical | 12.0% | ₹72 | -4.8% |
| Implied | 12.4% | ₹76 | +0.8% |
At Historical Growth Rate
It would take 11 years for SJVN to organically grow into today's price assuming its historical FCF growth of 12.0%.
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.