Reverse DCF
What growth does the market imply for JUSTDIAL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.2% 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
₹530
Historical Growth
8.9%
FCF Yield
5.87%
Price / FCF
17.0x
Plain English
To justify today's price of ₹530.00, JUSTDIAL.NS needs to grow its free cash flow at 6.2% per year for the next 10 years. That is 2.7% slower than its historical growth rate of 8.9%. 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 | 3.1% | ₹419 | -21.0% |
| Implied | 6.2% | ₹530 | +0.0% |
| Historical | 8.9% | ₹656 | +23.8% |
| GDP rate | 10.0% | ₹714 | +34.7% |
At Historical Growth Rate
DCF horizon: 10 years. At 8.9% growth, the model values JUSTDIAL at ₹656, above today's ₹530.
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.