BCONCEPTS.NS
Brand Concepts Ltd
Price:  
344.95 
INR
Volume:  
7,518.00
India | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BCONCEPTS.NS Intrinsic Value

-47.20 %
Upside

What is the intrinsic value of BCONCEPTS.NS?

As of 2025-07-10, the Intrinsic Value of Brand Concepts Ltd (BCONCEPTS.NS) is 182.07 INR. This BCONCEPTS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 344.95 INR, the upside of Brand Concepts Ltd is -47.20%.

The range of the Intrinsic Value is 127.78 - 274.58 INR

Is BCONCEPTS.NS undervalued or overvalued?

Based on its market price of 344.95 INR and our intrinsic valuation, Brand Concepts Ltd (BCONCEPTS.NS) is overvalued by 47.20%.

344.95 INR
Stock Price
182.07 INR
Intrinsic Value
Intrinsic Value Details

BCONCEPTS.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 127.78 - 274.58 182.07 -47.2%
DCF (Growth 10y) 461.03 - 853.67 606.67 75.9%
DCF (EBITDA 5y) 581.34 - 889.04 692.90 100.9%
DCF (EBITDA 10y) 872.83 - 1,393.37 1,067.35 209.4%
Fair Value 147.11 - 147.11 147.11 -57.35%
P/E 110.16 - 207.27 165.52 -52.0%
EV/EBITDA 163.16 - 331.24 249.55 -27.7%
EPV 150.98 - 210.47 180.72 -47.6%
DDM - Stable 34.65 - 72.04 53.35 -84.5%
DDM - Multi 232.21 - 383.06 289.88 -16.0%

BCONCEPTS.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,870.34
Beta 0.66
Outstanding shares (mil) 11.22
Enterprise Value (mil) 5,104.17
Market risk premium 8.31%
Cost of Equity 13.12%
Cost of Debt 11.70%
WACC 11.99%