Reverse DCF
What growth does the market imply for ACC?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-4.2% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹1,436
Historical Growth
14.0%
FCF Yield
10.16%
Price / FCF
9.8x
Plain English
To justify today's price of $1436.00, ACC.NS needs to grow its free cash flow at -4.2% per year for the next 10 years. That is 18.2% slower than its historical growth rate of 14.0%. This looks achievable — the market is not pricing in heroic assumptions. There may be genuine upside if the company executes.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Implied | -4.2% | ₹1,435 | -0.1% |
| Half implied | -2.1% | ₹1,676 | +16.7% |
| GDP rate | 10.0% | ₹4,302 | +199.6% |
| Historical | 14.0% | ₹5,909 | +311.5% |
At Historical Growth Rate
It would take 3 years for ACC to organically grow into today's price assuming its historical FCF growth of 14.0%.
See full DCF analysis
Bear/base/bull scenarios, sensitivity heatmap, Monte Carlo, 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.