Reverse DCF
What growth does the market imply for VESUVIUS?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
28.7% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 15.3%. High execution risk.
Current Price
₹466
Historical Growth
15.3%
FCF Yield
0.76%
Price / FCF
131.3x
Plain English
To justify today's price of ₹466.45, VESUVIUS.NS needs to grow its free cash flow at 28.7% per year for the next 10 years. That is 13.4% faster than its historical growth rate of 15.3%. 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 |
|---|---|---|---|
| GDP rate | 10.0% | ₹118 | -74.8% |
| Half implied | 14.4% | ₹161 | -65.5% |
| Historical | 15.3% | ₹172 | -63.0% |
| Implied | 28.7% | ₹466 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 15.3% growth, the model values VESUVIUS at ₹172, below today's ₹466.
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.