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
11.8% 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
₹54
Historical Growth
13.8%
FCF Yield
4.03%
Price / FCF
24.8x
Plain English
To justify today's price of ₹53.71, SONAMLTD.NS needs to grow its free cash flow at 11.8% per year for the next 10 years. That is 1.9% 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 | 5.9% | ₹32 | -39.7% |
| GDP rate | 10.0% | ₹46 | -14.6% |
| Implied | 11.8% | ₹54 | +0.0% |
| Historical | 13.8% | ₹63 | +17.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 13.8% growth, the model values SONAMLTD at ₹63, above today's ₹54.
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.