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
15.4% 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
₹348
Historical Growth
13.2%
FCF Yield
3.32%
Price / FCF
30.1x
Plain English
To justify today's price of ₹348.20, MAHLOG.NS needs to grow its free cash flow at 15.4% per year for the next 10 years. That is 2.2% faster than its historical growth rate of 13.2%. 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 | 7.7% | ₹170 | -51.2% |
| GDP rate | 10.0% | ₹214 | -38.6% |
| Historical | 13.2% | ₹288 | -17.2% |
| Implied | 15.4% | ₹348 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 13.2% growth, the model values MAHLOG at ₹288, below today's ₹348.
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.