Reverse DCF
What growth does the market imply for SONAMLTD?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.7% 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
₹53
Historical Growth
13.8%
FCF Yield
4.09%
Price / FCF
24.4x
Plain English
To justify today's price of $52.94, SONAMLTD.NS needs to grow its free cash flow at 11.7% per year for the next 10 years. That is 2.1% slower than its historical growth rate of 13.8%. 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 |
|---|---|---|---|
| Half implied | 5.8% | ₹32 | -39.3% |
| GDP rate | 10.0% | ₹46 | -13.4% |
| Implied | 11.7% | ₹53 | -0.4% |
| Historical | 13.8% | ₹63 | +18.7% |
At Historical Growth Rate
It would take 8 years for SONAMLTD to organically grow into today's price assuming its historical FCF growth of 13.8%.
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.