Reverse DCF
What growth does the market imply for TBOTEK?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
25.5% 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 5.0%. High execution risk.
Current Price
₹1,265
Historical Growth
5.0%
FCF Yield
1.64%
Price / FCF
61.1x
Plain English
To justify today's price of $1265.10, TBOTEK.NS needs to grow its free cash flow at 25.5% per year for the next 10 years. That is 20.5% faster than its historical growth rate of 5.0%. 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 | 5.0% | ₹336 | -73.5% |
| GDP rate | 10.0% | ₹451 | -64.4% |
| Half implied | 12.8% | ₹537 | -57.6% |
| Implied | 25.5% | ₹1,266 | +0.1% |
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.