Reverse DCF
What growth does the market imply for SOLARINDS?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
32.2% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 20.0%. High execution risk.
Current Price
₹14,977
Historical Growth
20.0%
FCF Yield
1.07%
Price / FCF
93.3x
Plain English
To justify today's price of $14977.00, SOLARINDS.NS needs to grow its free cash flow at 32.2% per year for the next 10 years. That is 12.2% faster than its historical growth rate of 20.0%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹2,844 | -81.0% |
| Half implied | 16.1% | ₹4,521 | -69.8% |
| Historical | 20.0% | ₹6,061 | -59.5% |
| Implied | 32.2% | ₹14,950 | -0.2% |
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.