Reverse DCF
What growth does the market imply for VSTTILLERS?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
15.4% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹4,354
Historical Growth
18.0%
FCF Yield
2.79%
Price / FCF
35.8x
Plain English
To justify today's price of ₹4353.50, VSTTILLERS.NS needs to grow its free cash flow at 15.4% per year for the next 10 years. That is 2.6% 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 | 7.7% | ₹2,418 | -44.5% |
| GDP rate | 10.0% | ₹2,879 | -33.9% |
| Implied | 15.4% | ₹4,354 | +0.0% |
| Historical | 18.0% | ₹5,282 | +21.3% |
At Historical Growth Rate
DCF horizon: 10 years. At 18.0% growth, the model values VSTTILLERS at ₹5,282, above today's ₹4,354.
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.