Reverse DCF
What growth does the market imply for USHAMART?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
13.4% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹497
Historical Growth
-1.1%
FCF Yield
2.59%
Price / FCF
38.6x
Plain English
To justify today's price of ₹496.80, USHAMART.NS needs to grow its free cash flow at 13.4% per year for the next 10 years. That is 14.6% faster than its historical growth rate of -1.1%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | -1.1% | ₹156 | -68.5% |
| Half implied | 6.7% | ₹290 | -41.7% |
| GDP rate | 10.0% | ₹377 | -24.1% |
| Implied | 13.4% | ₹497 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -1.1% growth, the model values USHAMART at ₹156, below today's ₹497.
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.