Reverse DCF
What growth does the market imply for SEMAC?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-11.4% 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
₹318
Historical Growth
20.0%
FCF Yield
23.71%
Price / FCF
4.2x
Plain English
To justify today's price of ₹318.10, SEMAC.NS needs to grow its free cash flow at -11.4% per year for the next 10 years. That is 31.4% slower than its historical growth rate of 20.0%. 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 | -11.4% | ₹318 | +0.0% |
| Half implied | -5.7% | ₹491 | +54.3% |
| GDP rate | 10.0% | ₹1,696 | +433.3% |
| Historical | 20.0% | ₹3,723 | +1070.5% |
At Historical Growth Rate
DCF horizon: 10 years. At 20.0% growth, the model values SEMAC at ₹3,723, above today's ₹318.
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.