Reverse DCF
What growth does the market imply for HMAAGRO?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
5.3% 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
₹25
Historical Growth
11.4%
FCF Yield
8.31%
Price / FCF
12.0x
Plain English
To justify today's price of $24.65, HMAAGRO.NS needs to grow its free cash flow at 5.3% per year for the next 10 years. That is 6.1% slower than its historical growth rate of 11.4%. 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 | 2.7% | ₹18 | -25.0% |
| Implied | 5.3% | ₹25 | -0.4% |
| GDP rate | 10.0% | ₹39 | +57.5% |
| Historical | 11.4% | ₹44 | +79.4% |
At Historical Growth Rate
It would take 3 years for HMAAGRO to organically grow into today's price assuming its historical FCF growth of 11.4%.
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.