Reverse DCF
What growth does the market imply for SUNTV?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
1.3% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹628
Historical Growth
7.1%
FCF Yield
6.91%
Price / FCF
14.5x
Plain English
To justify today's price of $627.95, SUNTV.NS needs to grow its free cash flow at 1.3% per year for the next 10 years. That is 5.8% slower than its historical growth rate of 7.1%. 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 | 0.6% | ₹602 | -4.1% |
| Implied | 1.3% | ₹634 | +0.9% |
| Historical | 7.1% | ₹1,006 | +60.2% |
| GDP rate | 10.0% | ₹1,269 | +102.0% |
At Historical Growth Rate
It would take 3 years for SUNTV to organically grow into today's price assuming its historical FCF growth of 7.1%.
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.