Reverse DCF
What growth does the market imply for MAMATA?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
2.3% 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
₹394
Historical Growth
8.2%
FCF Yield
7.29%
Price / FCF
13.7x
Plain English
To justify today's price of $393.75, MAMATA.NS needs to grow its free cash flow at 2.3% per year for the next 10 years. That is 5.9% slower than its historical growth rate of 8.2%. 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 |
|---|---|---|---|
| Half implied | 1.2% | ₹361 | -8.2% |
| Implied | 2.3% | ₹393 | -0.3% |
| Historical | 8.2% | ₹601 | +52.6% |
| GDP rate | 10.0% | ₹687 | +74.4% |
At Historical Growth Rate
It would take 3 years for MAMATA to organically grow into today's price assuming its historical FCF growth of 8.2%.
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.