Reverse DCF
What growth does the market imply for STYL?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.1% implied annual FCF growth
The market's growth assumption looks achievable for a quality business. This is within normal range — the stock is not pricing in heroic execution.
Current Price
₹244
Historical Growth
1.0%
FCF Yield
4.25%
Price / FCF
23.5x
Plain English
To justify today's price of $244.45, STYL.NS needs to grow its free cash flow at 11.1% per year for the next 10 years. That is 10.1% faster than its historical growth rate of 1.0%. 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 | 1.0% | ₹105 | -57.1% |
| Half implied | 5.6% | ₹155 | -36.6% |
| GDP rate | 10.0% | ₹224 | -8.3% |
| Implied | 11.1% | ₹246 | +0.7% |
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.