Reverse DCF
What growth does the market imply for OBEROIRLTY?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.5% implied annual FCF growth
The market's growth assumption looks achievable for a quality business. This is within normal range — the stock is not pricing in heroic execution.
Current Price
₹1,669
Historical Growth
-3.7%
FCF Yield
3.19%
Price / FCF
31.3x
Plain English
To justify today's price of ₹1669.40, OBEROIRLTY.NS needs to grow its free cash flow at 11.5% per year for the next 10 years. That is 15.2% faster than its historical growth rate of -3.7%. 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 | -3.7% | ₹457 | -72.6% |
| Half implied | 5.7% | ₹1,038 | -37.8% |
| GDP rate | 10.0% | ₹1,488 | -10.9% |
| Implied | 11.5% | ₹1,669 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -3.7% growth, the model values OBEROIRLTY at ₹457, below today's ₹1,669.
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.