Reverse DCF
What growth does the market imply for UFO?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
13.6% 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
₹74
Historical Growth
11.6%
FCF Yield
4.20%
Price / FCF
23.8x
Plain English
To justify today's price of ₹73.90, UFO.NS needs to grow its free cash flow at 13.6% per year for the next 10 years. That is 2.0% faster than its historical growth rate of 11.6%. 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 | 6.8% | ₹36 | -51.8% |
| GDP rate | 10.0% | ₹51 | -30.6% |
| Historical | 11.6% | ₹61 | -17.7% |
| Implied | 13.6% | ₹74 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 11.6% growth, the model values UFO at ₹61, below today's ₹74.
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.