Reverse DCF
What growth does the market imply for CRAFTSMAN?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
10.6% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹7,495
Historical Growth
18.0%
FCF Yield
3.82%
Price / FCF
26.2x
Plain English
To justify today's price of $7494.50, CRAFTSMAN.NS needs to grow its free cash flow at 10.6% per year for the next 10 years. That is 7.4% 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 | 5.3% | ₹4,425 | -41.0% |
| GDP rate | 10.0% | ₹7,043 | -6.0% |
| Implied | 10.6% | ₹7,458 | -0.5% |
| Historical | 18.0% | ₹14,498 | +93.4% |
At Historical Growth Rate
It would take 4 years for CRAFTSMAN to organically grow into today's price assuming its historical FCF growth of 18.0%.
See full DCF analysis
Bear/base/bull scenarios, sensitivity heatmap, Monte Carlo, 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.