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.

Is BCG.NS undervalued or overvalued?

Based on its market price of 10.28 INR and our intrinsic valuation, Brightcom Group Ltd (BCG.NS) is undervalued by 259.2%.

10.28 INR

Stock Price

36.93 INR

Intrinsic Value

Intrinsic Value Details

BCG.NS Intrinsic Value - Valuation Summary

	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%

BCG.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Just Dial Ltd	271.55 - 466.77	341.18	-62.8%
I-mobile Co Ltd	1,209.83 - 1,648.35	1,380.98	111.8%
Tongdao Liepin Group	2.66 - 3.98	3.06	-9.9%
Geniee Inc	1,881.07 - 3,453.43	2,465.03	61.6%
Matrimony.Com Ltd	57.02 - 113.97	78.42	-85.0%
Full Speed Inc	622.26 - 1,531	807.01	47.0%
360 Ludashi Holdings Ltd	2.54 - 2.87	2.67	161.9%
Digicontent Ltd	40.57 - 63.08	49.77	3.9%
YRGLM Inc	381.8 - 1,235.59	548.80	4.3%
CyberBuzz Inc	95.99 - 95.99	95.99	-86.7%

BCG.NS Intrinsic Value - Key Valuation Metrics

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%