Reverse DCF
What growth does the market imply for MSUMI?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
13.9% 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
₹37
Historical Growth
-3.6%
FCF Yield
2.50%
Price / FCF
40.0x
Plain English
To justify today's price of ₹36.84, MSUMI.NS needs to grow its free cash flow at 13.9% per year for the next 10 years. That is 17.6% faster than its historical growth rate of -3.6%. 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 | -3.6% | ₹9 | -76.0% |
| Half implied | 7.0% | ₹21 | -43.5% |
| GDP rate | 10.0% | ₹27 | -27.8% |
| Implied | 13.9% | ₹37 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -3.6% growth, the model values MSUMI at ₹9, below today's ₹37.
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.