Reverse DCF
What growth does the market imply for UNIPARTS?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.0% 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
₹664
Historical Growth
16.4%
FCF Yield
4.79%
Price / FCF
20.9x
Plain English
To justify today's price of ₹663.65, UNIPARTS.NS needs to grow its free cash flow at 9.0% per year for the next 10 years. That is 7.4% slower than its historical growth rate of 16.4%. 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 | 4.5% | ₹463 | -30.3% |
| Implied | 9.0% | ₹664 | +0.0% |
| GDP rate | 10.0% | ₹716 | +7.9% |
| Historical | 16.4% | ₹1,187 | +78.9% |
At Historical Growth Rate
DCF horizon: 10 years. At 16.4% growth, the model values UNIPARTS at ₹1,187, above today's ₹664.
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.