Reverse DCF
What growth does the market imply for SAHYADRI?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-20.9% 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
₹273
Historical Growth
9.5%
FCF Yield
36.45%
Price / FCF
2.7x
Plain English
To justify today's price of ₹268.00, SAHYADRI.NS needs to grow its free cash flow at -20.9% per year for the next 10 years. That is 30.4% slower than its historical growth rate of 9.5%. 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 | -20.9% | ₹268 | +0.0% |
| Half implied | -10.4% | ₹506 | +88.7% |
| Historical | 9.5% | ₹2,180 | +713.6% |
| GDP rate | 10.0% | ₹2,262 | +744.1% |
At Historical Growth Rate
DCF horizon: 10 years. At 9.5% growth, the model values SAHYADRI at ₹2,180, above today's ₹273.
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.