What is the intrinsic value of BCG.NS?

As of 2025-07-01, the Intrinsic Value of Brightcom Group Ltd (BCG.NS) is 36.92 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 259.10%.

The range of the Intrinsic Value is 33.65 - 41.25 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 259.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	33.65 - 41.25	36.92	259.1%
DCF (Growth 10y)	36.80 - 44.80	40.26	291.6%
DCF (EBITDA 5y)	37.49 - 45.31	40.50	293.9%
DCF (EBITDA 10y)	40.81 - 49.93	44.47	332.6%
Fair Value	71.99 - 71.99	71.99	600.28%
P/E	39.47 - 54.63	46.17	349.1%
EV/EBITDA	33.21 - 51.83	41.77	306.3%
EPV	54.11 - 63.76	58.94	473.3%
DDM - Stable	11.85 - 20.14	15.99	55.6%
DDM - Multi	11.35 - 15.99	13.33	29.7%