Reverse DCF
What growth does the market imply for BHARATSE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.4% 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
₹187
Historical Growth
18.0%
FCF Yield
4.93%
Price / FCF
20.3x
Plain English
To justify today's price of ₹180.05, BHARATSE.NS needs to grow its free cash flow at 9.4% per year for the next 10 years. That is 8.6% slower than its historical growth rate of 18.0%. 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 |
|---|---|---|---|
| Half implied | 4.7% | ₹123 | -31.9% |
| Implied | 9.4% | ₹180 | +0.0% |
| GDP rate | 10.0% | ₹191 | +6.3% |
| Historical | 18.0% | ₹367 | +103.7% |
At Historical Growth Rate
DCF horizon: 10 years. At 18.0% growth, the model values BHARATSE at ₹367, above today's ₹187.
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.