As of 2025-07-08, the Intrinsic Value of Brightcom Group Ltd (BCG.NS) is 36.93 INR. This BCG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.28 INR, the upside of Brightcom Group Ltd is 259.2%.
The range of the Intrinsic Value is 33.56 - 41.44 INR.
Based on its market price of 10.28 INR and our intrinsic valuation, Brightcom Group Ltd (BCG.NS) is undervalued by 259.2%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 33.56 - 41.44 | 36.93 | 259.2% | |
DCF (Growth Exit 10Y) | 36.7 - 45.02 | 40.27 | 291.8% | |
DCF (EBITDA Exit 5Y) | 39.33 - 50.91 | 44.03 | 328.3% | |
DCF (EBITDA Exit 10Y) | 42.16 - 54.71 | 47.30 | 360.1% | |
Peter Lynch Fair Value | 71.99 - 71.99 | 71.99 | 600.28% | |
P/E Multiples | 44.31 - 63.43 | 47.91 | 366.0% | |
EV/EBITDA Multiples | 35.96 - 55 | 46.11 | 348.6% | |
Dividend Discount Model - Stable | 11.8 - 20.27 | 16.04 | 56.0% | |
Dividend Discount Model - Multi Stages | 11.28 - 16.14 | 13.34 | 29.8% |
Market Cap (mil) | 20,750 |
Beta | 1.19 |
Outstanding shares (mil) | 2,019 |
Enterprise Value (mil) | 9,222 |
Market risk premium | 8.8% |
Cost of Equity | 18.75% |
Cost of Debt | 5% |
WACC | 11.2% |