Reverse DCF
What growth does the market imply for SWARAJENG?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
28.7% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 16.6%. High execution risk.
Current Price
₹3,750
Historical Growth
16.6%
FCF Yield
1.03%
Price / FCF
97.5x
Plain English
To justify today's price of ₹3750.00, SWARAJENG.NS needs to grow its free cash flow at 28.7% per year for the next 10 years. That is 12.2% faster than its historical growth rate of 16.6%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹907 | -75.8% |
| Half implied | 14.4% | ₹1,263 | -66.3% |
| Historical | 16.6% | ₹1,493 | -60.2% |
| Implied | 28.7% | ₹3,750 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 16.6% growth, the model values SWARAJENG at ₹1,493, below today's ₹3,750.
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.