Reverse DCF
What growth does the market imply for HIMATSEIDE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.2% 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
₹94
Historical Growth
-2.1%
FCF Yield
17.82%
Price / FCF
5.6x
Plain English
To justify today's price of $94.39, HIMATSEIDE.NS needs to grow its free cash flow at 6.2% per year for the next 10 years. That is 8.3% faster than its historical growth rate of -2.1%. 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 |
|---|---|---|---|
| Historical | -2.1% | ₹0 | -100.0% |
| Half implied | 3.1% | ₹33 | -65.2% |
| Implied | 6.2% | ₹94 | -0.3% |
| GDP rate | 10.0% | ₹193 | +104.0% |
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.