Reverse DCF
What growth does the market imply for HATSUN?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
19.4% 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
₹943
Historical Growth
20.0%
FCF Yield
3.06%
Price / FCF
32.7x
Plain English
To justify today's price of $943.30, HATSUN.NS needs to grow its free cash flow at 19.4% per year for the next 10 years. That is 0.6% slower than its historical growth rate of 20.0%. 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 | 9.7% | ₹406 | -57.0% |
| GDP rate | 10.0% | ₹418 | -55.7% |
| Implied | 19.4% | ₹947 | +0.4% |
| Historical | 20.0% | ₹996 | +5.5% |
At Historical Growth Rate
It would take 10 years for HATSUN to organically grow into today's price assuming its historical FCF growth of 20.0%.
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.