Reverse DCF
What growth does the market imply for SPORTKING?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-0.8% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹172
Historical Growth
1.3%
FCF Yield
11.84%
Price / FCF
8.4x
Plain English
To justify today's price of ₹171.56, SPORTKING.NS needs to grow its free cash flow at -0.8% per year for the next 10 years. That is 2.1% slower than its historical growth rate of 1.3%. 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 |
|---|---|---|---|
| Implied | -0.8% | ₹172 | +0.0% |
| Half implied | -0.4% | ₹178 | +3.8% |
| Historical | 1.3% | ₹207 | +20.9% |
| GDP rate | 10.0% | ₹435 | +153.6% |
At Historical Growth Rate
DCF horizon: 10 years. At 1.3% growth, the model values SPORTKING at ₹207, above today's ₹172.
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.