BOMN
Boston Omaha Corp
Price:  
25.76 
USD
Volume:  
52,396.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOMN Intrinsic Value

-95.00 %
Upside

What is the intrinsic value of BOMN?

As of 2025-05-19, the Intrinsic Value of Boston Omaha Corp (BOMN) is 1.30 USD. This BOMN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 25.76 USD, the upside of Boston Omaha Corp is -95.00%.

The range of the Intrinsic Value is 1.16 - 1.35 USD

Is BOMN undervalued or overvalued?

Based on its market price of 25.76 USD and our intrinsic valuation, Boston Omaha Corp (BOMN) is overvalued by 95.00%.

25.76 USD
Stock Price
1.30 USD
Intrinsic Value
Intrinsic Value Details

BOMN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (325.83) - (17.82) (35.74) -238.7%
DCF (Growth 10y) (64.92) - (1,092.23) (124.76) -584.3%
DCF (EBITDA 5y) 1.16 - 1.35 1.30 -95.0%
DCF (EBITDA 10y) (5.03) - (3.77) (1,234.50) -123450.0%
Fair Value 14.34 - 14.34 14.34 -44.35%
P/E 22.95 - 33.28 26.28 2.0%
EV/EBITDA 3.53 - 4.36 3.71 -85.6%
EPV 4.69 - 5.29 4.99 -80.6%
DDM - Stable 48.69 - 1,032.61 540.65 1998.8%
DDM - Multi (0.21) - (3.54) (0.40) -101.6%

BOMN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 763.78
Beta 0.39
Outstanding shares (mil) 29.65
Enterprise Value (mil) 670.55
Market risk premium 4.24%
Cost of Equity 6.10%
Cost of Debt 7.00%
WACC 6.07%