Reverse DCF
What growth does the market imply for HUHTAMAKI?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-5.7% 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
₹169
Historical Growth
-4.1%
FCF Yield
14.29%
Price / FCF
7.0x
Plain English
To justify today's price of ₹168.96, HUHTAMAKI.NS needs to grow its free cash flow at -5.7% per year for the next 10 years. That is 1.7% slower than its historical growth rate of -4.1%. 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 |
|---|---|---|---|
| Implied | -5.7% | ₹169 | +0.0% |
| Historical | -4.1% | ₹190 | +12.3% |
| Half implied | -2.9% | ₹207 | +22.7% |
| GDP rate | 10.0% | ₹555 | +228.3% |
At Historical Growth Rate
DCF horizon: 10 years. At -4.1% growth, the model values HUHTAMAKI at ₹190, above today's ₹169.
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.