Reverse DCF
What growth does the market imply for SAMBHAAV?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
5.3% 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
₹6
Historical Growth
2.7%
FCF Yield
6.25%
Price / FCF
16.0x
Plain English
To justify today's price of ₹6.30, SAMBHAAV.NS needs to grow its free cash flow at 5.3% per year for the next 10 years. That is 2.7% faster than its historical growth rate of 2.7%. 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 |
|---|---|---|---|
| Historical | 2.7% | ₹5 | -18.5% |
| Half implied | 2.7% | ₹5 | -18.4% |
| Implied | 5.3% | ₹6 | +0.0% |
| GDP rate | 10.0% | ₹9 | +43.7% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.7% growth, the model values SAMBHAAV at ₹5, below today's ₹6.
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.