Reverse DCF
What growth does the market imply for SMARTLINK?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
3.8% 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
₹162
Historical Growth
20.0%
FCF Yield
7.04%
Price / FCF
14.2x
Plain English
To justify today's price of ₹162.30, SMARTLINK.NS needs to grow its free cash flow at 3.8% per year for the next 10 years. That is 16.2% slower than its historical growth rate of 20.0%. 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 |
|---|---|---|---|
| Half implied | 1.9% | ₹141 | -12.9% |
| Implied | 3.8% | ₹162 | +0.0% |
| GDP rate | 10.0% | ₹264 | +62.4% |
| Historical | 20.0% | ₹571 | +251.5% |
At Historical Growth Rate
DCF horizon: 10 years. At 20.0% growth, the model values SMARTLINK at ₹571, above today's ₹162.
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.