Reverse DCF
What growth does the market imply for ALLDIGI?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
1.5% 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
₹818
Historical Growth
17.8%
FCF Yield
8.10%
Price / FCF
12.3x
Plain English
To justify today's price of $818.10, ALLDIGI.NS needs to grow its free cash flow at 1.5% per year for the next 10 years. That is 16.3% 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 |
|---|---|---|---|
| Half implied | 0.7% | ₹776 | -5.1% |
| Implied | 1.5% | ₹819 | +0.1% |
| GDP rate | 10.0% | ₹1,553 | +89.9% |
| Historical | 17.8% | ₹2,816 | +244.2% |
At Historical Growth Rate
It would take 3 years for ALLDIGI 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.