Reverse DCF
What growth does the market imply for LTTS?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
15.9% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹3,444
Historical Growth
20.0%
FCF Yield
3.44%
Price / FCF
29.0x
Plain English
To justify today's price of $3443.90, LTTS.NS needs to grow its free cash flow at 15.9% per year for the next 10 years. That is 4.1% slower than its historical growth rate of 20.0%. 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 | 7.9% | ₹1,952 | -43.3% |
| GDP rate | 10.0% | ₹2,256 | -34.5% |
| Implied | 15.9% | ₹3,435 | -0.3% |
| Historical | 20.0% | ₹4,631 | +34.5% |
At Historical Growth Rate
It would take 7 years for LTTS to organically grow into today's price assuming its historical FCF growth of 20.0%.
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.