Reverse DCF
What growth does the market imply for MADHAV?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.5% implied annual FCF growth
The market's growth assumption looks achievable for a quality business. This is within normal range — the stock is not pricing in heroic execution.
Current Price
₹39
Historical Growth
-5.0%
FCF Yield
5.05%
Price / FCF
19.8x
Plain English
To justify today's price of $38.89, MADHAV.NS needs to grow its free cash flow at 11.5% per year for the next 10 years. That is 16.5% faster than its historical growth rate of -5.0%. 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 |
|---|---|---|---|
| Historical | -5.0% | ₹2 | -94.1% |
| Half implied | 5.7% | ₹20 | -47.8% |
| GDP rate | 10.0% | ₹33 | -15.1% |
| Implied | 11.5% | ₹39 | -1.0% |
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.