Reverse DCF
What growth does the market imply for SOTL?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
29.8% 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 4.9%. High execution risk.
Current Price
₹365
Historical Growth
4.9%
FCF Yield
0.93%
Price / FCF
108.0x
Plain English
To justify today's price of $365.15, SOTL.NS needs to grow its free cash flow at 29.8% per year for the next 10 years. That is 24.8% faster than its historical growth rate of 4.9%. 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 |
|---|---|---|---|
| Historical | 4.9% | ₹64 | -82.6% |
| GDP rate | 10.0% | ₹89 | -75.7% |
| Half implied | 14.9% | ₹125 | -65.9% |
| Implied | 29.8% | ₹364 | -0.3% |
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.