As of 2025-05-22, the Intrinsic Value of Boston Omaha Corp (BOMN) is 1.28 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 1.17 - 1.35 USD
Based on its market price of 25.76 USD and our intrinsic valuation, Boston Omaha Corp (BOMN) is overvalued by 95.00%.
| 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) | 1.17 - 1.35 | 1.28 | -95.0% |
| DCF (EBITDA 10y) | (4.98) - (3.75) | (1,234.50) | -123450.0% |
| Fair Value | 14.34 - 14.34 | 14.34 | -44.35% |
| P/E | 22.95 - 31.68 | 25.71 | -0.2% |
| EV/EBITDA | 3.54 - 4.40 | 3.72 | -85.5% |
| 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% |
| 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% |