Reverse DCF
What growth does the market imply for UNITDSPR?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
21.3% 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 6.8%. High execution risk.
Current Price
₹1,272
Historical Growth
6.8%
FCF Yield
1.38%
Price / FCF
72.4x
Plain English
To justify today's price of ₹1272.40, UNITDSPR.NS needs to grow its free cash flow at 21.3% per year for the next 10 years. That is 14.5% faster than its historical growth rate of 6.8%. 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 |
|---|---|---|---|
| Historical | 6.8% | ₹406 | -68.1% |
| GDP rate | 10.0% | ₹520 | -59.1% |
| Half implied | 10.7% | ₹549 | -56.9% |
| Implied | 21.3% | ₹1,272 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 6.8% growth, the model values UNITDSPR at ₹406, below today's ₹1,272.
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.