Reverse DCF
What growth does the market imply for FDC?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
8.7% 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
₹366
Historical Growth
9.7%
FCF Yield
3.70%
Price / FCF
27.0x
Plain English
To justify today's price of $366.15, FDC.NS needs to grow its free cash flow at 8.7% per year for the next 10 years. That is 1.0% slower than its historical growth rate of 9.7%. 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 | 4.3% | ₹259 | -29.2% |
| Implied | 8.7% | ₹366 | -0.1% |
| Historical | 9.7% | ₹396 | +8.2% |
| GDP rate | 10.0% | ₹407 | +11.1% |
At Historical Growth Rate
It would take 8 years for FDC to organically grow into today's price assuming its historical FCF growth of 9.7%.
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.