Reverse DCF
What growth does the market imply for SULA?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
10.4% 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
₹156
Historical Growth
-0.9%
FCF Yield
5.20%
Price / FCF
19.2x
Plain English
To justify today's price of ₹156.01, SULA.NS needs to grow its free cash flow at 10.4% per year for the next 10 years. That is 11.4% faster than its historical growth rate of -0.9%. 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 | -0.9% | ₹44 | -71.6% |
| Half implied | 5.2% | ₹92 | -40.8% |
| GDP rate | 10.0% | ₹150 | -3.8% |
| Implied | 10.4% | ₹156 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -0.9% growth, the model values SULA at ₹44, below today's ₹156.
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.