Reverse DCF
What growth does the market imply for SWARAJENG?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
13.8% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹3,905
Historical Growth
16.7%
FCF Yield
3.21%
Price / FCF
31.2x
Plain English
To justify today's price of $3904.60, SWARAJENG.NS needs to grow its free cash flow at 13.8% per year for the next 10 years. That is 2.9% slower than its historical growth rate of 16.7%. 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 | 6.9% | ₹2,299 | -41.1% |
| GDP rate | 10.0% | ₹2,917 | -25.3% |
| Implied | 13.8% | ₹3,896 | -0.2% |
| Historical | 16.7% | ₹4,863 | +24.6% |
At Historical Growth Rate
It would take 8 years for SWARAJENG to organically grow into today's price assuming its historical FCF growth of 16.7%.
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.