Tools · Valuation

What’s Priced In? Implied Growth Calculator

Reverse the DCF. Instead of guessing a fair value, back into the growth rate today’s price already assumes — then see what happens if growth comes in 3-5 points light.

—
annual growth the market is paying for, years 1–
ScenarioGrowthFair valuevs. today
At today's price, growth has to show up. This calculator can't tell you whether it will — that's what the Fair Value Stress Test framework is for: pressure-testing the assumption against live filings and current news instead of a static spreadsheet.

See how the Fair Value Stress Test works →

How to read this number

The implied growth rate is the annual growth in earnings or free cash flow that today's price already assumes, given your discount rate and exit multiple. It isn't a prediction — it's what has to be true for the current price to be fair. A high implied growth rate means more of the good news is already priced in, so there's less room for error if growth disappoints. The scenario table then shows what happens to fair value if growth comes in a few points below that bar.

Formula & assumptions

Fair value = sum of [ FCF0 x (1+g)^t / (1+r)^t ] for t = 1..N + [ FCF0 x (1+g)^N x Exit Multiple ] / (1+r)^N Solved for the growth rate g such that Fair value = Current Price, using the discount rate (r), growth period (N), and exit multiple you enter. This is a standard two-stage DCF run in reverse — instead of guessing g and checking the price, it starts from the price and solves for g.

Worked example

Using the calculator's default inputs — price $180, starting FCF/share $6.50, a 10-year growth period, a 9% discount rate, and a 15x exit multiple:

Implied growth = 10.4% / year for 10 years If growth comes in 3 points lighter (7.4%): fair value = $143.64 (-20.2% vs. today's price) If growth comes in 5 points lighter (5.4%): fair value = $123.60 (-31.3% vs. today's price)

At $180, the market is already paying for roughly 10.4% annual growth for a decade. A relatively modest 3-to-5 point miss on that growth rate — not a collapse, just coming in below plan — implies 20-31% less fair value at the same discount rate and exit multiple.

Common mistakes

Common questions

Are these calculators investment advice?

No. They do arithmetic. AlphaLens does the research. Every decision is yours.

Do the calculators store my portfolio?

Calculator inputs at /tools/ are processed in the browser. They are not treated as an account profile.

Go deeper

Embed this calculator

Drop this on your own site. It links back to the full calculator on norrisai.us.

Disclaimer: NorrisAI AlphaLens tools are educational calculators only. They are not investment advice, a recommendation to buy or sell any security, or a substitute for a financial advisor. NorrisAI is not a registered investment adviser, broker-dealer, or fiduciary. Results are estimates based on the numbers you enter and the assumptions shown. Markets, taxes, fees, and company fundamentals change. You are solely responsible for your decisions.
Educational calculator only. Not investment advice. — NorrisAI AlphaLens
Calculator by NorrisAI AlphaLens

We'll send your numbers — nothing else.