Reverse DCF
What growth does the market imply for SURYODAY?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-27.2% 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
₹147
Historical Growth
17.2%
FCF Yield
73.19%
Price / FCF
1.4x
Plain English
To justify today's price of $146.94, SURYODAY.NS needs to grow its free cash flow at -27.2% per year for the next 10 years. That is 44.4% slower than its historical growth rate of 17.2%. 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 |
|---|---|---|---|
| Implied | -27.2% | ₹148 | +0.7% |
| Half implied | -13.6% | ₹390 | +165.5% |
| GDP rate | 10.0% | ₹2,427 | +1551.8% |
| Historical | 17.2% | ₹4,272 | +2807.5% |
At Historical Growth Rate
It would take 3 years for SURYODAY to organically grow into today's price assuming its historical FCF growth of 17.2%.
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.