Reverse DCF
What growth does the market imply for NAHARPOLY?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
3.6% 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
₹262
Historical Growth
11.0%
FCF Yield
7.99%
Price / FCF
12.5x
Plain English
To justify today's price of $261.99, NAHARPOLY.NS needs to grow its free cash flow at 3.6% per year for the next 10 years. That is 7.4% slower than its historical growth rate of 11.0%. 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 | 1.8% | ₹223 | -14.8% |
| Implied | 3.6% | ₹261 | -0.5% |
| GDP rate | 10.0% | ₹449 | +71.4% |
| Historical | 11.0% | ₹487 | +85.8% |
At Historical Growth Rate
It would take 3 years for NAHARPOLY to organically grow into today's price assuming its historical FCF growth of 11.0%.
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.