Reverse DCF
What growth does the market imply for HEIDELBERG?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.7% 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
₹148
Historical Growth
5.8%
FCF Yield
4.35%
Price / FCF
23.0x
Plain English
To justify today's price of ₹147.91, HEIDELBERG.NS needs to grow its free cash flow at 9.7% per year for the next 10 years. That is 4.0% faster than its historical growth rate of 5.8%. 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 | 4.9% | ₹103 | -30.1% |
| Historical | 5.8% | ₹110 | -25.3% |
| Implied | 9.7% | ₹148 | +0.0% |
| GDP rate | 10.0% | ₹152 | +2.6% |
At Historical Growth Rate
DCF horizon: 10 years. At 5.8% growth, the model values HEIDELBERG at ₹110, below today's ₹148.
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.