Brand Concepts Intrinsic Value

BCONCEPTS • Retail
Current Stock Price
₹314.35
Primary Intrinsic Value
₹94.31
Market Cap
₹377.2 Cr
-66.2% Downside
Median Value
₹106.21
Value Range
₹67 - ₹261
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

BCONCEPTS Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹94.31 ₹75.45 - ₹113.17 -70.0% EPS: ₹7.52, Sector P/E: 12x
Book Value Method asset ₹66.67 ₹60.00 - ₹73.34 -78.8% Book Value/Share: ₹66.67, P/B: 1.0x
Revenue Multiple Method revenue ₹261.33 ₹235.20 - ₹287.46 -16.9% Revenue/Share: ₹326.67, P/S: 0.8x
EBITDA Multiple Method earnings ₹219.75 ₹197.78 - ₹241.73 -30.1% EBITDA: ₹44.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹125.74 ₹100.59 - ₹150.89 -60.0% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹94.31 ₹84.88 - ₹103.74 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹94.31 ₹84.88 - ₹103.74 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹157.18 ₹141.46 - ₹172.90 -50.0% ROE: 10.0%, P/E Multiple: 10x
Graham Defensive Method conservative ₹106.21 ₹95.59 - ₹116.83 -66.2% EPS: ₹7.52, BVPS: ₹66.67
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check BCONCEPTS share price latest .

Valuation Comparison Chart

BCONCEPTS Intrinsic Value Analysis

What is the intrinsic value of BCONCEPTS?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Brand Concepts (BCONCEPTS) is ₹106.21 (median value). With the current market price of ₹314.35, this represents a -66.2% variance from our estimated fair value.

The valuation range spans from ₹66.67 to ₹261.33, indicating ₹66.67 - ₹261.33.

Is BCONCEPTS undervalued or overvalued?

Based on our multi-method analysis, Brand Concepts (BCONCEPTS) appears to be trading above calculated value by approximately 66.2%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 3.27 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 3.41 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 10.0% Industry Standard: 15%+ Above 10% Measures shareholder return efficiency
Operating Margin 11.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 1.44x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-3 Cr ₹-17 Cr Negative Cash Flow 3/10
March 2024 ₹-3 Cr ₹-13 Cr Negative Cash Flow 3/10
March 2023 ₹12 Cr ₹8 Cr Positive Free Cash Flow 8/10
March 2022 ₹13 Cr ₹11 Cr Positive Free Cash Flow 8/10
March 2021 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10