Reverse DCF
What growth does the market imply for SUZLON?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
19.6% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹54
Historical Growth
2.0%
FCF Yield
2.04%
Price / FCF
49.0x
Plain English
To justify today's price of ₹53.55, SUZLON.NS needs to grow its free cash flow at 19.6% per year for the next 10 years. That is 17.6% faster than its historical growth rate of 2.0%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 2.0% | ₹15 | -72.3% |
| Half implied | 9.8% | ₹26 | -51.9% |
| GDP rate | 10.0% | ₹26 | -51.1% |
| Implied | 19.6% | ₹54 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.0% growth, the model values SUZLON at ₹15, below today's ₹54.
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.