Reverse DCF
What growth does the market imply for DMART?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
27.8% 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 3.0%. High execution risk.
Current Price
₹4,124
Historical Growth
3.0%
FCF Yield
0.84%
Price / FCF
118.7x
Plain English
To justify today's price of ₹4124.40, DMART.NS needs to grow its free cash flow at 27.8% per year for the next 10 years. That is 24.8% faster than its historical growth rate of 3.0%. 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 | 3.0% | ₹581 | -85.9% |
| GDP rate | 10.0% | ₹1,016 | -75.4% |
| Half implied | 13.9% | ₹1,389 | -66.3% |
| Implied | 27.8% | ₹4,124 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 3.0% growth, the model values DMART at ₹581, below today's ₹4,124.
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.