Reverse DCF
What growth does the market imply for TATACONSUM?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
14.3% 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
₹1,111
Historical Growth
12.3%
FCF Yield
1.79%
Price / FCF
55.7x
Plain English
To justify today's price of ₹1110.90, TATACONSUM.NS needs to grow its free cash flow at 14.3% per year for the next 10 years. That is 2.0% faster than its historical growth rate of 12.3%. 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 | 7.1% | ₹610 | -45.1% |
| GDP rate | 10.0% | ₹773 | -30.5% |
| Historical | 12.3% | ₹932 | -16.1% |
| Implied | 14.3% | ₹1,111 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 12.3% growth, the model values TATACONSUM at ₹932, below today's ₹1,111.
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.