Reverse DCF
What growth does the market imply for TARC?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
14.8% 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
₹121
Historical Growth
16.6%
FCF Yield
4.45%
Price / FCF
22.5x
Plain English
To justify today's price of ₹121.22, TARC.NS needs to grow its free cash flow at 14.8% per year for the next 10 years. That is 1.7% slower than its historical growth rate of 16.6%. 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 |
|---|---|---|---|
| Half implied | 7.4% | ₹41 | -65.9% |
| GDP rate | 10.0% | ₹64 | -47.3% |
| Implied | 14.8% | ₹121 | +0.0% |
| Historical | 16.6% | ₹146 | +20.6% |
At Historical Growth Rate
DCF horizon: 10 years. At 16.6% growth, the model values TARC at ₹146, above today's ₹121.
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.