Reverse DCF
What growth does the market imply for SUBROS?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
27.7% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 8.3%. High execution risk.
Current Price
₹774
Historical Growth
8.3%
FCF Yield
1.13%
Price / FCF
88.7x
Plain English
To justify today's price of $773.75, SUBROS.NS needs to grow its free cash flow at 27.7% per year for the next 10 years. That is 19.4% faster than its historical growth rate of 8.3%. 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 |
|---|---|---|---|
| Historical | 8.3% | ₹177 | -77.1% |
| GDP rate | 10.0% | ₹202 | -73.9% |
| Half implied | 13.8% | ₹272 | -64.9% |
| Implied | 27.7% | ₹779 | +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.