Reverse DCF
What growth does the market imply for SPLPETRO?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
16.4% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹771
Historical Growth
11.3%
FCF Yield
2.00%
Price / FCF
49.9x
Plain English
To justify today's price of $770.55, SPLPETRO.NS needs to grow its free cash flow at 16.4% per year for the next 10 years. That is 5.1% faster than its historical growth rate of 11.3%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Half implied | 8.2% | ₹401 | -48.0% |
| GDP rate | 10.0% | ₹462 | -40.1% |
| Historical | 11.3% | ₹510 | -33.8% |
| Implied | 16.4% | ₹763 | -1.0% |
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.