Reverse DCF
What growth does the market imply for NH?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
14.6% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹1,784
Historical Growth
17.7%
FCF Yield
2.48%
Price / FCF
40.3x
Plain English
To justify today's price of $1783.90, NH.NS needs to grow its free cash flow at 14.6% per year for the next 10 years. That is 3.1% slower than its historical growth rate of 17.7%. 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 | 7.3% | ₹952 | -46.7% |
| GDP rate | 10.0% | ₹1,201 | -32.7% |
| Implied | 14.6% | ₹1,783 | -0.0% |
| Historical | 17.7% | ₹2,302 | +29.0% |
At Historical Growth Rate
It would take 8 years for NH to organically grow into today's price assuming its historical FCF growth of 17.7%.
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.