Reverse DCF
What growth does the market imply for STYRENIX?
Working backwards from the current price to find the FCF growth assumption baked in.
unrealistic
36.1% implied annual FCF growth
The market is pricing in hyper-growth that virtually no established company has sustained for 10 years. This implies either a structural disruption scenario or significant overvaluation.
Current Price
₹2,145
Historical Growth
14.5%
FCF Yield
0.68%
Price / FCF
146.3x
Plain English
To justify today's price of ₹2145.00, STYRENIX.NS needs to grow its free cash flow at 36.1% per year for the next 10 years. That is 21.6% faster than its historical growth rate of 14.5%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹69 | -96.8% |
| Historical | 14.5% | ₹209 | -90.3% |
| Half implied | 18.0% | ₹361 | -83.2% |
| Implied | 36.1% | ₹2,145 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 14.5% growth, the model values STYRENIX at ₹209, below today's ₹2,145.
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.