Reverse DCF
What growth does the market imply for DHAMPURSUG?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-3.5% 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
₹143
Historical Growth
-2.4%
FCF Yield
23.19%
Price / FCF
4.3x
Plain English
To justify today's price of ₹143.17, DHAMPURSUG.NS needs to grow its free cash flow at -3.5% per year for the next 10 years. That is 1.1% slower than its historical growth rate of -2.4%. 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 |
|---|---|---|---|
| Implied | -3.5% | ₹143 | +0.0% |
| Historical | -2.4% | ₹166 | +15.9% |
| Half implied | -1.7% | ₹181 | +26.1% |
| GDP rate | 10.0% | ₹633 | +342.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -2.4% growth, the model values DHAMPURSUG at ₹166, above today's ₹143.
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.