Reverse DCF
What growth does the market imply for ONMOBILE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-0.8% 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
₹51
Historical Growth
-5.0%
FCF Yield
9.55%
Price / FCF
10.5x
Plain English
To justify today's price of ₹51.25, ONMOBILE.NS needs to grow its free cash flow at -0.8% per year for the next 10 years. That is 4.2% faster than its historical growth rate of -5.0%. 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 |
|---|---|---|---|
| Historical | -5.0% | ₹38 | -25.9% |
| Implied | -0.8% | ₹51 | +0.0% |
| Half implied | -0.4% | ₹53 | +2.6% |
| GDP rate | 10.0% | ₹115 | +123.4% |
At Historical Growth Rate
DCF horizon: 10 years. At -5.0% growth, the model values ONMOBILE at ₹38, below today's ₹51.
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.