Reverse DCF
What growth does the market imply for UNIECOM?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.7% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹91
Historical Growth
18.0%
FCF Yield
4.40%
Price / FCF
22.7x
Plain English
To justify today's price of ₹90.83, UNIECOM.NS needs to grow its free cash flow at 9.7% per year for the next 10 years. That is 8.3% slower than its historical growth rate of 18.0%. 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 | 4.9% | ₹62 | -31.5% |
| Implied | 9.7% | ₹91 | +0.0% |
| GDP rate | 10.0% | ₹92 | +1.6% |
| Historical | 18.0% | ₹171 | +88.5% |
At Historical Growth Rate
DCF horizon: 10 years. At 18.0% growth, the model values UNIECOM at ₹171, above today's ₹91.
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.