Reverse DCF
What growth does the market imply for AEPL?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
12.5% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹16
Historical Growth
11.4%
FCF Yield
3.42%
Price / FCF
29.2x
Plain English
To justify today's price of ₹16.32, AEPL.NS needs to grow its free cash flow at 12.5% per year for the next 10 years. That is 1.2% faster than its historical growth rate of 11.4%. 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 | 6.3% | ₹10 | -37.1% |
| GDP rate | 10.0% | ₹13 | -17.3% |
| Historical | 11.4% | ₹15 | -8.4% |
| Implied | 12.5% | ₹16 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 11.4% growth, the model values AEPL at ₹15, below today's ₹16.
See full DCF analysis
Bear/base/bull scenarios, sensitivity heatmap, reverse DCF, 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.