BCG.NS
Brightcom Group Ltd
Price:  
10.28 
INR
Volume:  
9,927,060
India | Interactive Media & Services

BCG.NS Intrinsic Value

259.2 %
Upside

What is the intrinsic value of BCG.NS?

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 - Key Valuation Metrics

Market Cap (mil)20,750
Beta1.19
Outstanding shares (mil)2,019
Enterprise Value (mil)9,222
Market risk premium8.8%
Cost of Equity18.75%
Cost of Debt5%
WACC11.2%