As of 2024-12-13, the Intrinsic Value of Brightcove Inc (BCOV) is
1.25 USD. This BCOV valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 4.32 USD, the upside of Brightcove Inc is
-71.10%.
The range of the Intrinsic Value is 1.00 - 1.79 USD
BCOV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(48.43) - (4.37) |
(8.10) |
-287.4% |
| DCF (Growth 10y) |
(2.14) - (19.58) |
(3.63) |
-184.0% |
| DCF (EBITDA 5y) |
1.00 - 1.79 |
1.25 |
-71.1% |
| DCF (EBITDA 10y) |
1.27 - 2.68 |
1.72 |
-60.2% |
| Fair Value |
-1.01 - -1.01 |
-1.01 |
-123.44% |
| P/E |
(4.47) - (4.61) |
(4.80) |
-211.1% |
| EV/EBITDA |
2.46 - 4.09 |
3.31 |
-23.3% |
| EPV |
(2.00) - (2.68) |
(2.34) |
-154.2% |
| DDM - Stable |
(2.42) - (20.09) |
(11.25) |
-360.5% |
| DDM - Multi |
(2.05) - (13.33) |
(3.56) |
-182.4% |
BCOV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
195.00 |
| Beta |
1.80 |
| Outstanding shares (mil) |
45.14 |
| Enterprise Value (mil) |
168.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.39% |
| Cost of Debt |
5.00% |
| WACC |
6.04% |