Reverse DCF
What growth does the market imply for ADOR?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
7.1% 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
₹1,041
Historical Growth
10.6%
FCF Yield
5.29%
Price / FCF
18.9x
Plain English
To justify today's price of $1040.75, ADOR.NS needs to grow its free cash flow at 7.1% per year for the next 10 years. That is 3.5% slower than its historical growth rate of 10.6%. 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 |
|---|---|---|---|
| Half implied | 3.5% | ₹799 | -23.2% |
| Implied | 7.1% | ₹1,041 | -0.0% |
| GDP rate | 10.0% | ₹1,296 | +24.6% |
| Historical | 10.6% | ₹1,353 | +30.0% |
At Historical Growth Rate
It would take 4 years for ADOR to organically grow into today's price assuming its historical FCF growth of 10.6%.
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.