Reverse DCF
What growth does the market imply for SUNFLAG?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.5% 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
₹359
Historical Growth
8.5%
FCF Yield
4.06%
Price / FCF
24.6x
Plain English
To justify today's price of ₹358.60, SUNFLAG.NS needs to grow its free cash flow at 11.5% per year for the next 10 years. That is 3.0% faster than its historical growth rate of 8.5%. 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 | 5.7% | ₹225 | -37.1% |
| Historical | 8.5% | ₹283 | -21.1% |
| GDP rate | 10.0% | ₹319 | -10.9% |
| Implied | 11.5% | ₹359 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 8.5% growth, the model values SUNFLAG at ₹283, below today's ₹359.
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.