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