Reverse DCF
What growth does the market imply for TVTODAY?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-7.5% 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
₹113
Historical Growth
1.8%
FCF Yield
15.65%
Price / FCF
6.4x
Plain English
To justify today's price of $112.79, TVTODAY.NS needs to grow its free cash flow at -7.5% per year for the next 10 years. That is 9.3% slower than its historical growth rate of 1.8%. 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 | -7.5% | ₹113 | +0.4% |
| Half implied | -3.8% | ₹147 | +30.4% |
| Historical | 1.8% | ₹220 | +95.4% |
| GDP rate | 10.0% | ₹410 | +263.9% |
At Historical Growth Rate
It would take 3 years for TVTODAY to organically grow into today's price assuming its historical FCF growth of 1.8%.
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.