Reverse DCF
What growth does the market imply for LTTS?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.2% 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
₹3,328
Historical Growth
2.7%
FCF Yield
3.56%
Price / FCF
28.1x
Plain English
To justify today's price of ₹3328.00, LTTS.NS needs to grow its free cash flow at 9.2% per year for the next 10 years. That is 6.5% faster than its historical growth rate of 2.7%. 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 | 2.7% | ₹2,009 | -39.6% |
| Half implied | 4.6% | ₹2,330 | -30.0% |
| Implied | 9.2% | ₹3,328 | +0.0% |
| GDP rate | 10.0% | ₹3,545 | +6.5% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.7% growth, the model values LTTS at ₹2,009, below today's ₹3,328.
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.