Reverse DCF
What growth does the market imply for FUSION?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-8.6% 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
₹185
Historical Growth
6.9%
FCF Yield
48.40%
Price / FCF
2.1x
Plain English
To justify today's price of $185.14, FUSION.NS needs to grow its free cash flow at -8.6% per year for the next 10 years. That is 15.4% slower than its historical growth rate of 6.9%. 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 | -8.6% | ₹184 | -0.5% |
| Half implied | -4.3% | ₹368 | +98.8% |
| Historical | 6.9% | ₹1,291 | +597.2% |
| GDP rate | 10.0% | ₹1,733 | +836.0% |
At Historical Growth Rate
It would take 3 years for FUSION to organically grow into today's price assuming its historical FCF growth of 6.9%.
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.