Reverse DCF
What growth does the market imply for RHL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-0.3% 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
₹177
Historical Growth
10.0%
FCF Yield
13.88%
Price / FCF
7.2x
Plain English
To justify today's price of ₹177.26, RHL.NS needs to grow its free cash flow at -0.3% per year for the next 10 years. That is 10.3% slower than its historical growth rate of 10.0%. 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 |
|---|---|---|---|
| Implied | -0.3% | ₹177 | +0.0% |
| Half implied | -0.1% | ₹180 | +1.3% |
| Historical | 10.0% | ₹484 | +173.2% |
| GDP rate | 10.0% | ₹486 | +174.1% |
At Historical Growth Rate
DCF horizon: 10 years. At 10.0% growth, the model values RHL at ₹484, above today's ₹177.
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.