Reverse DCF
What growth does the market imply for ADSL?
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
₹119
Historical Growth
17.8%
FCF Yield
13.16%
Price / FCF
7.6x
Plain English
To justify today's price of $118.96, ADSL.NS needs to grow its free cash flow at -7.1% per year for the next 10 years. That is 25.0% slower than its historical growth rate of 17.8%. 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 | -7.1% | ₹119 | +0.2% |
| Half implied | -3.6% | ₹148 | +24.7% |
| GDP rate | 10.0% | ₹380 | +219.7% |
| Historical | 17.8% | ₹680 | +471.8% |
At Historical Growth Rate
It would take 3 years for ADSL to organically grow into today's price assuming its historical FCF growth of 17.8%.
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.