Reverse DCF
What growth does the market imply for MHRIL?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
12.7% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹267
Historical Growth
6.1%
FCF Yield
5.49%
Price / FCF
18.2x
Plain English
To justify today's price of $266.50, MHRIL.NS needs to grow its free cash flow at 12.7% per year for the next 10 years. That is 6.6% faster than its historical growth rate of 6.1%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 6.1% | ₹98 | -63.0% |
| Half implied | 6.4% | ₹104 | -60.9% |
| GDP rate | 10.0% | ₹187 | -29.9% |
| Implied | 12.7% | ₹266 | -0.3% |
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.