Reverse DCF
What growth does the market imply for MUFTI?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-11.7% 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
₹78
Historical Growth
14.1%
FCF Yield
28.53%
Price / FCF
3.5x
Plain English
To justify today's price of $77.51, MUFTI.NS needs to grow its free cash flow at -11.7% per year for the next 10 years. That is 25.9% slower than its historical growth rate of 14.1%. 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 |
|---|---|---|---|
| Implied | -11.7% | ₹78 | +0.4% |
| Half implied | -5.9% | ₹129 | +66.8% |
| GDP rate | 10.0% | ₹485 | +525.3% |
| Historical | 14.1% | ₹678 | +774.2% |
At Historical Growth Rate
It would take 3 years for MUFTI to organically grow into today's price assuming its historical FCF growth of 14.1%.
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.