Reverse DCF
What growth does the market imply for SSWL?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
13.9% 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
₹227
Historical Growth
13.7%
FCF Yield
3.89%
Price / FCF
25.7x
Plain English
To justify today's price of ₹227.09, SSWL.NS needs to grow its free cash flow at 13.9% per year for the next 10 years. That is 0.2% faster than its historical growth rate of 13.7%. 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 |
|---|---|---|---|
| Half implied | 7.0% | ₹111 | -51.3% |
| GDP rate | 10.0% | ₹153 | -32.6% |
| Historical | 13.7% | ₹221 | -2.6% |
| Implied | 13.9% | ₹227 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 13.7% growth, the model values SSWL at ₹221, below today's ₹227.
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.