Reverse DCF
What growth does the market imply for DLINKINDIA?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.4% 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
₹453
Historical Growth
13.1%
FCF Yield
5.58%
Price / FCF
17.9x
Plain English
To justify today's price of $452.50, DLINKINDIA.NS needs to grow its free cash flow at 6.4% per year for the next 10 years. That is 6.7% slower than its historical growth rate of 13.1%. 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 | 3.2% | ₹358 | -21.0% |
| Implied | 6.4% | ₹453 | +0.2% |
| GDP rate | 10.0% | ₹595 | +31.5% |
| Historical | 13.1% | ₹752 | +66.1% |
At Historical Growth Rate
It would take 3 years for DLINKINDIA to organically grow into today's price assuming its historical FCF growth of 13.1%.
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.