Reverse DCF
What growth does the market imply for PTL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
1.3% 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
₹41
Historical Growth
0.0%
FCF Yield
8.37%
Price / FCF
11.9x
Plain English
To justify today's price of ₹41.16, PTL.NS needs to grow its free cash flow at 1.3% per year for the next 10 years. That is 1.3% faster than its historical growth rate of 0.0%. 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 |
|---|---|---|---|
| Historical | 0.0% | ₹37 | -9.1% |
| Half implied | 0.6% | ₹39 | -4.6% |
| Implied | 1.3% | ₹41 | +0.0% |
| GDP rate | 10.0% | ₹80 | +94.1% |
At Historical Growth Rate
DCF horizon: 10 years. At 0.0% growth, the model values PTL at ₹37, below today's ₹41.
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.