Reverse DCF & Intrinsic Value Calculator
Reverse engineer what the current stock price implies about future cash flow growth · EOD close on 06 Nov 2026.
Interactive Reverse DCF & Intrinsic Value Calculator
Inversion Valuation ModelWhat annual cash flow growth is the market pricing into TITAN at ₹5,000.00?
Growth in normalised fcf (3y avg) needed to justify ₹5,000.00 at a 12% hurdle & 20x exit.
3-year compound growth in free cash flow (annual reports).
At +25.0%/yr growth · Price ₹5,000.00
At ₹5,000.00, the market is pricing in +44.4% a year of growth in normalised fcf (3y avg) for the next 10 years, versus +71.0% a year delivered over the last 3 years. A pace that high is rarely sustained for a decade, so the base case caps it at 25%. The price asks for more growth than the base case assumes — expectations are demanding. Using +25.0%/yr (historical growth, capped at 25%), fair value is ₹1,052.26 (-79.0% vs price).
Adjust Valuation Assumptions & Hurdle Rates
5x5 Valuation Sensitivity Matrix (Fair Value per Share vs Hurdle & Exit Multiple)
| Discount Rate \ Multiple | 14x | 17x | 20x | 23x | 26x |
|---|---|---|---|---|---|
| 10% Hurdle | ₹924.02 -81.5% | ₹1,112.43 -77.8% | ₹1,300.85 -74% | ₹1,489.26 -70.2% | ₹1,677.67 -66.4% |
| 11% Hurdle | ₹826.40 -83.5% | ₹998.51 -80% | ₹1,170.62 -76.6% | ₹1,342.73 -73.1% | ₹1,514.84 -69.7% |
Unlock Full 5x5 Valuation Sensitivity Matrix for TITAN
Explore intrinsic values across 25 combinations of discount rates (10%–14%) and exit multiples (14x–26x), plus export the full 10-year projected cash flow model.
How Reverse DCF Works: The Inversion & Intrinsic Valuation Framework
1Why Normal DCFs Fail
Traditional DCF models depend heavily on guesswork: an analyst assumes 18% growth and gets ₹2,200, while another assumes 12% and gets ₹1,400. In reality, garbage in equals garbage out.
2The Power of Inversion
Reverse DCF inverts the question: Instead of guessing the future, we ask: “Given today's price, what Free Cash Flow growth is the entire market collectively pricing in?”
3Evaluating Margin of Safety
If the market prices in 14% growth while the company has historically delivered 18%+ with high ROCE and low debt, an investor enjoys a clear, quantifiable margin of safety before making a transaction.