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
-1.3% 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
₹242
Historical Growth
-1.6%
FCF Yield
13.07%
Price / FCF
7.7x
Plain English
To justify today's price of $241.60, SAHYADRI.NS needs to grow its free cash flow at -1.3% per year for the next 10 years. That is 0.2% faster than its historical growth rate of -1.6%. 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 |
|---|---|---|---|
| Historical | -1.6% | ₹238 | -1.5% |
| Implied | -1.3% | ₹243 | +0.4% |
| Half implied | -0.7% | ₹258 | +6.9% |
| GDP rate | 10.0% | ₹664 | +175.0% |
At Historical Growth Rate
It would take 3 years for SAHYADRI to organically grow into today's price assuming its historical FCF growth of -1.6%.
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.