Reverse DCF
What growth does the market imply for DIGISPICE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-8.2% 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
₹20
Historical Growth
3.2%
FCF Yield
11.41%
Price / FCF
8.8x
Plain English
To justify today's price of ₹20.34, DIGISPICE.NS needs to grow its free cash flow at -8.2% per year for the next 10 years. That is 11.4% slower than its historical growth rate of 3.2%. 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 | -8.2% | ₹20 | +0.0% |
| Half implied | -4.1% | ₹25 | +23.6% |
| Historical | 3.2% | ₹38 | +88.7% |
| GDP rate | 10.0% | ₹60 | +196.4% |
At Historical Growth Rate
DCF horizon: 10 years. At 3.2% growth, the model values DIGISPICE at ₹38, above today's ₹20.
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.