Reverse DCF
What growth does the market imply for VENUSREM?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
2.3% 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
₹1,161
Historical Growth
15.4%
FCF Yield
7.61%
Price / FCF
13.1x
Plain English
To justify today's price of ₹1161.05, VENUSREM.NS needs to grow its free cash flow at 2.3% per year for the next 10 years. That is 13.0% slower than its historical growth rate of 15.4%. 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 | 1.2% | ₹1,061 | -8.6% |
| Implied | 2.3% | ₹1,161 | +0.0% |
| GDP rate | 10.0% | ₹2,063 | +77.7% |
| Historical | 15.4% | ₹3,114 | +168.2% |
At Historical Growth Rate
DCF horizon: 10 years. At 15.4% growth, the model values VENUSREM at ₹3,114, above today's ₹1,161.
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.