Reverse DCF
What growth does the market imply for HATSUN?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
18.7% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹892
Historical Growth
-0.5%
FCF Yield
3.23%
Price / FCF
30.9x
Plain English
To justify today's price of ₹892.10, HATSUN.NS needs to grow its free cash flow at 18.7% per year for the next 10 years. That is 19.2% faster than its historical growth rate of -0.5%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | -0.5% | ₹139 | -84.4% |
| Half implied | 9.3% | ₹393 | -56.0% |
| GDP rate | 10.0% | ₹418 | -53.2% |
| Implied | 18.7% | ₹892 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -0.5% growth, the model values HATSUN at ₹139, below today's ₹892.
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.