Reverse DCF
What growth does the market imply for HEXT?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
17.1% 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
₹499
Historical Growth
-5.0%
FCF Yield
3.11%
Price / FCF
32.1x
Plain English
To justify today's price of ₹498.65, HEXT.NS needs to grow its free cash flow at 17.1% per year for the next 10 years. That is 22.1% faster than its historical growth rate of -5.0%. 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 | -5.0% | ₹121 | -75.7% |
| Half implied | 8.6% | ₹278 | -44.2% |
| GDP rate | 10.0% | ₹307 | -38.5% |
| Implied | 17.1% | ₹499 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -5.0% growth, the model values HEXT at ₹121, below today's ₹499.
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.