Reverse DCF
What growth does the market imply for HTMEDIA?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.7% 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
₹22
Historical Growth
3.5%
FCF Yield
13.26%
Price / FCF
7.5x
Plain English
To justify today's price of ₹22.30, HTMEDIA.NS needs to grow its free cash flow at 6.7% per year for the next 10 years. That is 3.2% faster than its historical growth rate of 3.5%. 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 | 3.3% | ₹10 | -53.3% |
| Historical | 3.5% | ₹11 | -51.4% |
| Implied | 6.7% | ₹22 | +0.0% |
| GDP rate | 10.0% | ₹38 | +69.5% |
At Historical Growth Rate
DCF horizon: 10 years. At 3.5% growth, the model values HTMEDIA at ₹11, below today's ₹22.
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.