Reverse DCF
What growth does the market imply for SRTL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.4% 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
₹49
Historical Growth
0.7%
FCF Yield
5.89%
Price / FCF
17.0x
Plain English
To justify today's price of $49.26, SRTL.NS needs to grow its free cash flow at 9.4% per year for the next 10 years. That is 8.7% faster than its historical growth rate of 0.7%. 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 |
|---|---|---|---|
| Historical | 0.7% | ₹18 | -64.0% |
| Half implied | 4.7% | ₹29 | -40.2% |
| Implied | 9.4% | ₹49 | -0.9% |
| GDP rate | 10.0% | ₹52 | +5.5% |
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.