Reverse DCF
What growth does the market imply for TEAMLEASE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-3.6% 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
₹1,405
Historical Growth
9.2%
FCF Yield
11.57%
Price / FCF
8.6x
Plain English
To justify today's price of ₹1404.70, TEAMLEASE.NS needs to grow its free cash flow at -3.6% per year for the next 10 years. That is 12.8% slower than its historical growth rate of 9.2%. 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 | -3.6% | ₹1,405 | +0.0% |
| Half implied | -1.8% | ₹1,585 | +12.9% |
| Historical | 9.2% | ₹3,585 | +155.2% |
| GDP rate | 10.0% | ₹3,809 | +171.2% |
At Historical Growth Rate
DCF horizon: 10 years. At 9.2% growth, the model values TEAMLEASE at ₹3,585, above today's ₹1,405.
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.