Reverse DCF
What growth does the market imply for RADAAN?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-9.7% 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
₹3
Historical Growth
12.2%
FCF Yield
46.55%
Price / FCF
2.1x
Plain English
To justify today's price of $3.34, RADAAN.NS needs to grow its free cash flow at -9.7% per year for the next 10 years. That is 21.9% slower than its historical growth rate of 12.2%. 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 | -9.7% | ₹3 | -0.2% |
| Half implied | -4.8% | ₹7 | +100.8% |
| GDP rate | 10.0% | ₹31 | +824.7% |
| Historical | 12.2% | ₹38 | +1025.8% |
At Historical Growth Rate
It would take 3 years for RADAAN to organically grow into today's price assuming its historical FCF growth of 12.2%.
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.