Reverse DCF
What growth does the market imply for NMDC?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
17.6% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹91
Historical Growth
15.0%
FCF Yield
2.28%
Price / FCF
43.8x
Plain English
To justify today's price of ₹90.93, NMDC.NS needs to grow its free cash flow at 17.6% per year for the next 10 years. That is 2.6% faster than its historical growth rate of 15.0%. 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 |
|---|---|---|---|
| Half implied | 8.8% | ₹42 | -53.9% |
| GDP rate | 10.0% | ₹47 | -48.7% |
| Historical | 15.0% | ₹72 | -20.3% |
| Implied | 17.6% | ₹91 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 15.0% growth, the model values NMDC at ₹72, below today's ₹91.
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.