Reverse DCF
What growth does the market imply for CTE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-5.1% 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
₹29
Historical Growth
1.4%
FCF Yield
33.05%
Price / FCF
3.0x
Plain English
To justify today's price of $29.22, CTE.NS needs to grow its free cash flow at -5.1% per year for the next 10 years. That is 6.5% slower than its historical growth rate of 1.4%. 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 |
|---|---|---|---|
| Implied | -5.1% | ₹29 | +0.4% |
| Half implied | -2.6% | ₹44 | +50.3% |
| Historical | 1.4% | ₹73 | +150.3% |
| GDP rate | 10.0% | ₹181 | +519.3% |
At Historical Growth Rate
It would take 3 years for CTE to organically grow into today's price assuming its historical FCF growth of 1.4%.
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.