Reverse DCF
What growth does the market imply for MARUTI?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.0% 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
₹13,316
Historical Growth
18.0%
FCF Yield
3.71%
Price / FCF
27.0x
Plain English
To justify today's price of $13316.00, MARUTI.NS needs to grow its free cash flow at 9.0% per year for the next 10 years. That is 9.0% slower than its historical growth rate of 18.0%. 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 | 4.5% | ₹9,336 | -29.9% |
| Implied | 9.0% | ₹13,380 | +0.5% |
| GDP rate | 10.0% | ₹14,466 | +8.6% |
| Historical | 18.0% | ₹27,346 | +105.4% |
At Historical Growth Rate
It would take 3 years for MARUTI to organically grow into today's price assuming its historical FCF growth of 18.0%.
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.