Reverse DCF
What growth does the market imply for SURYAROSNI?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.9% 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
₹255
Historical Growth
0.1%
FCF Yield
4.35%
Price / FCF
23.0x
Plain English
To justify today's price of ₹254.61, SURYAROSNI.NS needs to grow its free cash flow at 9.9% per year for the next 10 years. That is 9.8% faster than its historical growth rate of 0.1%. 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 |
|---|---|---|---|
| Historical | 0.1% | ₹120 | -52.8% |
| Half implied | 5.0% | ₹173 | -31.9% |
| Implied | 9.9% | ₹255 | +0.0% |
| GDP rate | 10.0% | ₹256 | +0.4% |
At Historical Growth Rate
DCF horizon: 10 years. At 0.1% growth, the model values SURYAROSNI at ₹120, below today's ₹255.
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.