Reverse DCF
What growth does the market imply for TVSSCS?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
5.7% 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
₹128
Historical Growth
7.4%
FCF Yield
8.26%
Price / FCF
12.1x
Plain English
To justify today's price of ₹128.47, TVSSCS.NS needs to grow its free cash flow at 5.7% per year for the next 10 years. That is 1.7% slower than its historical growth rate of 7.4%. 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 | 2.8% | ₹95 | -26.4% |
| Implied | 5.7% | ₹128 | +0.0% |
| Historical | 7.4% | ₹153 | +19.3% |
| GDP rate | 10.0% | ₹198 | +54.2% |
At Historical Growth Rate
DCF horizon: 10 years. At 7.4% growth, the model values TVSSCS at ₹153, above today's ₹128.
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.