Reverse DCF
What growth does the market imply for MUKTAARTS?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
3.9% 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
₹61
Historical Growth
4.6%
FCF Yield
10.38%
Price / FCF
9.6x
Plain English
To justify today's price of ₹61.49, MUKTAARTS.NS needs to grow its free cash flow at 3.9% per year for the next 10 years. That is 0.6% slower than its historical growth rate of 4.6%. 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 | 2.0% | ₹48 | -21.5% |
| Implied | 3.9% | ₹61 | +0.0% |
| Historical | 4.6% | ₹66 | +6.8% |
| GDP rate | 10.0% | ₹116 | +88.7% |
At Historical Growth Rate
DCF horizon: 10 years. At 4.6% growth, the model values MUKTAARTS at ₹66, above today's ₹61.
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.