Reverse DCF
What growth does the market imply for OMAXE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-28.6% 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
₹83
Historical Growth
2.5%
FCF Yield
64.62%
Price / FCF
1.5x
Plain English
To justify today's price of $83.14, OMAXE.NS needs to grow its free cash flow at -28.6% per year for the next 10 years. That is 31.0% slower than its historical growth rate of 2.5%. 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 | -28.6% | ₹84 | +0.9% |
| Half implied | -14.3% | ₹202 | +143.0% |
| Historical | 2.5% | ₹684 | +722.9% |
| GDP rate | 10.0% | ₹1,229 | +1378.7% |
At Historical Growth Rate
It would take 3 years for OMAXE to organically grow into today's price assuming its historical FCF growth of 2.5%.
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.