Reverse DCF
What growth does the market imply for ADANIPORTS?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
13.6% 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
₹1,528
Historical Growth
11.0%
FCF Yield
2.89%
Price / FCF
34.6x
Plain English
To justify today's price of $1527.70, ADANIPORTS.NS needs to grow its free cash flow at 13.6% per year for the next 10 years. That is 2.6% faster than its historical growth rate of 11.0%. 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 |
|---|---|---|---|
| Half implied | 6.8% | ₹794 | -48.0% |
| GDP rate | 10.0% | ₹1,086 | -28.9% |
| Historical | 11.0% | ₹1,188 | -22.2% |
| Implied | 13.6% | ₹1,516 | -0.8% |
At Historical Growth Rate
It would take 16 years for ADANIPORTS to organically grow into today's price assuming its historical FCF growth of 11.0%.
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.