Reverse DCF
What growth does the market imply for INDIAMART?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
7.3% 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
₹2,048
Historical Growth
2.4%
FCF Yield
4.21%
Price / FCF
23.7x
Plain English
To justify today's price of ₹2047.50, INDIAMART.NS needs to grow its free cash flow at 7.3% per year for the next 10 years. That is 4.8% faster than its historical growth rate of 2.4%. 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 |
|---|---|---|---|
| Historical | 2.4% | ₹1,387 | -32.3% |
| Half implied | 3.6% | ₹1,523 | -25.6% |
| Implied | 7.3% | ₹2,048 | +0.0% |
| GDP rate | 10.0% | ₹2,528 | +23.5% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.4% growth, the model values INDIAMART at ₹1,387, below today's ₹2,048.
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.