Reverse DCF
What growth does the market imply for SYRMA?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
22.0% 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 2.0%. High execution risk.
Current Price
₹1,233
Historical Growth
2.0%
FCF Yield
1.31%
Price / FCF
76.4x
Plain English
To justify today's price of ₹1232.90, SYRMA.NS needs to grow its free cash flow at 22.0% per year for the next 10 years. That is 20.0% faster than its historical growth rate of 2.0%. 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 |
|---|---|---|---|
| Historical | 2.0% | ₹249 | -79.8% |
| GDP rate | 10.0% | ₹472 | -61.8% |
| Half implied | 11.0% | ₹512 | -58.5% |
| Implied | 22.0% | ₹1,233 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.0% growth, the model values SYRMA at ₹249, below today's ₹1,233.
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.