Boston Omaha Corporation (BOC) DCF Valuation

Boston Omaha Corporation (BOC) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Boston Omaha Corporation (BOC) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

As an investor or analyst, this Boston Omaha Corporation (BOC) DCF Calculator is the perfect resource for accurate valuation. With real data preloaded from Boston Omaha, you can easily adjust forecasts and observe the effects in real-time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 41.4 45.7 57.0 81.2 96.3 119.4 148.1 183.7 227.8 282.6
Revenue Growth, % 0 10.52 24.55 42.59 18.49 24.04 24.04 24.04 24.04 24.04
EBITDA 16.2 10.2 88.8 29.7 17.3 51.6 63.9 79.3 98.4 122.0
EBITDA, % 39.02 22.34 155.9 36.59 17.94 43.18 43.18 43.18 43.18 43.18
Depreciation 17.3 11.8 14.7 20.6 25.3 34.7 43.0 53.3 66.1 82.0
Depreciation, % 41.87 25.81 25.79 25.41 26.25 29.03 29.03 29.03 29.03 29.03
EBIT -1.2 -1.6 74.1 9.1 -8.0 23.1 28.6 35.5 44.0 54.6
EBIT, % -2.85 -3.47 130.12 11.18 -8.31 19.31 19.31 19.31 19.31 19.31
Total Cash 153.9 152.4 235.4 74.1 96.0 117.2 145.4 180.4 223.7 277.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.6 24.3 4.5 6.0 12.3
Account Receivables, % 11.23 53.18 7.9 7.42 12.81
Inventories .3 -37.8 -87.5 -42.3 3.4 -55.0 -68.2 -84.6 -104.9 -130.2
Inventories, % 0.82997 -82.56 -153.66 -52.06 3.5 -46.06 -46.06 -46.06 -46.06 -46.06
Accounts Payable 5.7 6.8 25.3 11.0 18.4 25.2 31.3 38.8 48.1 59.7
Accounts Payable, % 13.71 14.92 44.36 13.5 19.16 21.13 21.13 21.13 21.13 21.13
Capital Expenditure -2.8 -8.6 -21.0 -40.1 -51.9 -39.5 -49.0 -60.8 -75.5 -93.6
Capital Expenditure, % -6.79 -18.74 -36.87 -49.31 -53.89 -33.12 -33.12 -33.12 -33.12 -33.12
Tax Rate, % 23.42 23.42 23.42 23.42 23.42 23.42 23.42 23.42 23.42 23.42
EBITAT -1.8 17.8 53.4 17.1 -6.1 16.1 19.9 24.7 30.7 38.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 13.4 40.6 135.2 -63.4 -77.2 66.6 27.8 34.5 42.8 53.1
WACC, % 7.57 6.83 7.37 7.57 7.4 7.35 7.35 7.35 7.35 7.35
PV UFCF
SUM PV UFCF 183.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 55
Terminal Value 1,651
Present Terminal Value 1,158
Enterprise Value 1,342
Net Debt 67
Equity Value 1,275
Diluted Shares Outstanding, MM 31
Equity Value Per Share 41.00

What You Will Get

  • Real BOC Financials: Includes historical and forecasted data for precise valuation.
  • Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
  • Scenario Analysis: Test multiple scenarios to evaluate Boston Omaha Corporation’s future performance.
  • Clear and Intuitive Design: Built for professionals yet accessible for beginners.

Key Features

  • Accurate Financial Data for Boston Omaha Corporation (BOC): Gain access to reliable pre-loaded historical figures and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help you visualize your valuation outcomes.
  • Suitable for All Skill Levels: Designed with simplicity in mind for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Boston Omaha Corporation’s (BOC) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Different Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for Boston Omaha Corporation (BOC)?

  • Accurate Data: Up-to-date Boston Omaha financials provide trustworthy valuation results.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Accurately estimate Boston Omaha Corporation’s (BOC) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis of Boston Omaha Corporation (BOC).
  • Consultants: Quickly adapt the template for valuation reports tailored to Boston Omaha Corporation (BOC) for clients.
  • Entrepreneurs: Gain insights into financial modeling practices utilized by industry leaders like Boston Omaha Corporation (BOC).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Boston Omaha Corporation (BOC).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Boston Omaha Corporation (BOC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models displaying intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support in-depth analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios specific to Boston Omaha Corporation (BOC).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.

No products were found matching.