Reverse DCF
What growth does the market imply for OMAXAUTO?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-3.8% 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
₹233
Historical Growth
18.0%
FCF Yield
12.64%
Price / FCF
7.9x
Plain English
To justify today's price of ₹232.51, OMAXAUTO.NS needs to grow its free cash flow at -3.8% per year for the next 10 years. That is 21.8% slower than its historical growth rate of 18.0%. 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 | -3.8% | ₹233 | +0.0% |
| Half implied | -1.9% | ₹268 | +15.2% |
| GDP rate | 10.0% | ₹672 | +189.0% |
| Historical | 18.0% | ₹1,253 | +438.8% |
At Historical Growth Rate
DCF horizon: 10 years. At 18.0% growth, the model values OMAXAUTO at ₹1,253, above today's ₹233.
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.