Reverse DCF
What growth does the market imply for UNIMECH?
Working backwards from the current price to find the FCF growth assumption baked in.
unrealistic
41.4% implied annual FCF growth
The market is pricing in hyper-growth that virtually no established company has sustained for 10 years. This implies either a structural disruption scenario or significant overvaluation.
Current Price
₹1,160
Historical Growth
6.6%
FCF Yield
0.42%
Price / FCF
239.7x
Plain English
To justify today's price of ₹1162.70, UNIMECH.NS needs to grow its free cash flow at 41.4% per year for the next 10 years. That is 34.7% faster than its historical growth rate of 6.6%. 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 |
|---|---|---|---|
| Historical | 6.6% | ₹70 | -94.0% |
| GDP rate | 10.0% | ₹95 | -91.8% |
| Half implied | 20.7% | ₹238 | -79.5% |
| Implied | 41.4% | ₹1,163 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 6.6% growth, the model values UNIMECH at ₹70, below today's ₹1,160.
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.