Reverse DCF
What growth does the market imply for AEGISLOG?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
15.0% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹801
Historical Growth
-5.0%
FCF Yield
2.87%
Price / FCF
34.8x
Plain English
To justify today's price of ₹801.00, AEGISLOG.NS needs to grow its free cash flow at 15.0% per year for the next 10 years. That is 20.0% faster than its historical growth rate of -5.0%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | -5.0% | ₹138 | -82.8% |
| Half implied | 7.5% | ₹428 | -46.6% |
| GDP rate | 10.0% | ₹529 | -33.9% |
| Implied | 15.0% | ₹801 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -5.0% growth, the model values AEGISLOG at ₹138, below today's ₹801.
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.