Reverse DCF
What growth does the market imply for MAHLOG?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
13.8% 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
₹426
Historical Growth
12.1%
FCF Yield
3.84%
Price / FCF
26.0x
Plain English
To justify today's price of $425.95, MAHLOG.NS needs to grow its free cash flow at 13.8% per year for the next 10 years. That is 1.7% faster than its historical growth rate of 12.1%. 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 |
|---|---|---|---|
| Half implied | 6.9% | ₹219 | -48.7% |
| GDP rate | 10.0% | ₹299 | -29.7% |
| Historical | 12.1% | ₹365 | -14.2% |
| Implied | 13.8% | ₹427 | +0.3% |
At Historical Growth Rate
It would take 13 years for MAHLOG to organically grow into today's price assuming its historical FCF growth of 12.1%.
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.