Reverse DCF
What growth does the market imply for SOMICONVEY?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
1.6% 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
₹97
Historical Growth
0.7%
FCF Yield
8.90%
Price / FCF
11.2x
Plain English
To justify today's price of ₹96.93, SOMICONVEY.NS needs to grow its free cash flow at 1.6% per year for the next 10 years. That is 1.0% faster than its historical growth rate of 0.7%. 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 | 0.7% | ₹89 | -7.9% |
| Half implied | 0.8% | ₹90 | -6.9% |
| Implied | 1.6% | ₹97 | +0.0% |
| GDP rate | 10.0% | ₹191 | +96.7% |
At Historical Growth Rate
DCF horizon: 10 years. At 0.7% growth, the model values SOMICONVEY at ₹89, below today's ₹97.
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.