Reverse DCF
What growth does the market imply for HISARMETAL?
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
₹152
Historical Growth
1.1%
FCF Yield
8.13%
Price / FCF
12.3x
Plain English
To justify today's price of $151.55, HISARMETAL.NS needs to grow its free cash flow at 9.7% per year for the next 10 years. That is 8.6% faster than its historical growth rate of 1.1%. 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 | 1.1% | ₹16 | -89.3% |
| Half implied | 4.9% | ₹64 | -58.1% |
| Implied | 9.7% | ₹151 | -0.7% |
| GDP rate | 10.0% | ₹156 | +3.2% |
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.