Reverse DCF
What growth does the market imply for ORBTEXP?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
1.1% 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
₹192
Historical Growth
5.8%
FCF Yield
8.65%
Price / FCF
11.6x
Plain English
To justify today's price of ₹192.18, ORBTEXP.NS needs to grow its free cash flow at 1.1% per year for the next 10 years. That is 4.7% slower than its historical growth rate of 5.8%. 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 | 0.6% | ₹184 | -4.2% |
| Implied | 1.1% | ₹192 | +0.0% |
| Historical | 5.8% | ₹275 | +43.0% |
| GDP rate | 10.0% | ₹381 | +98.5% |
At Historical Growth Rate
DCF horizon: 10 years. At 5.8% growth, the model values ORBTEXP at ₹275, above today's ₹192.
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.