Reverse DCF
What growth does the market imply for SHREECEM?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
14.6% 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
₹24,175
Historical Growth
3.9%
FCF Yield
3.94%
Price / FCF
25.4x
Plain English
To justify today's price of ₹24175.00, SHREECEM.NS needs to grow its free cash flow at 14.6% per year for the next 10 years. That is 10.8% faster than its historical growth rate of 3.9%. 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 | 3.9% | ₹10,760 | -55.5% |
| Half implied | 7.3% | ₹13,939 | -42.3% |
| GDP rate | 10.0% | ₹17,037 | -29.5% |
| Implied | 14.6% | ₹24,175 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 3.9% growth, the model values SHREECEM at ₹10,760, below today's ₹24,175.
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.