Reverse DCF
What growth does the market imply for KPIL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
5.5% 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
₹1,302
Historical Growth
0.3%
FCF Yield
5.49%
Price / FCF
18.2x
Plain English
To justify today's price of ₹1301.60, KPIL.NS needs to grow its free cash flow at 5.5% per year for the next 10 years. That is 5.2% faster than its historical growth rate of 0.3%. 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 |
|---|---|---|---|
| Historical | 0.3% | ₹811 | -37.7% |
| Half implied | 2.8% | ₹1,015 | -22.0% |
| Implied | 5.5% | ₹1,302 | +0.0% |
| GDP rate | 10.0% | ₹1,932 | +48.4% |
At Historical Growth Rate
DCF horizon: 10 years. At 0.3% growth, the model values KPIL at ₹811, below today's ₹1,302.
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.