Reverse DCF
What growth does the market imply for TEAMLEASE?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
12.4% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹1,209
Historical Growth
19.3%
FCF Yield
3.62%
Price / FCF
27.6x
Plain English
To justify today's price of $1208.60, TEAMLEASE.NS needs to grow its free cash flow at 12.4% per year for the next 10 years. That is 7.0% slower than its historical growth rate of 19.3%. 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 | 6.2% | ₹746 | -38.3% |
| GDP rate | 10.0% | ₹1,004 | -16.9% |
| Implied | 12.4% | ₹1,207 | -0.2% |
| Historical | 19.3% | ₹2,070 | +71.3% |
At Historical Growth Rate
It would take 5 years for TEAMLEASE to organically grow into today's price assuming its historical FCF growth of 19.3%.
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.