Reverse DCF
What growth does the market imply for MOTHERSON?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
14.3% 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
₹143
Historical Growth
3.2%
FCF Yield
4.43%
Price / FCF
22.6x
Plain English
To justify today's price of ₹143.40, MOTHERSON.NS needs to grow its free cash flow at 14.3% per year for the next 10 years. That is 11.1% faster than its historical growth rate of 3.2%. 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 | 3.2% | ₹58 | -59.5% |
| Half implied | 7.1% | ₹81 | -43.6% |
| GDP rate | 10.0% | ₹102 | -28.7% |
| Implied | 14.3% | ₹143 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 3.2% growth, the model values MOTHERSON at ₹58, below today's ₹143.
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.