BOS.TO
AirBoss of America Corp
Price:  
4.70 
CAD
Volume:  
2,406.00
Canada | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOS.TO Intrinsic Value

-52.10 %
Upside

What is the intrinsic value of BOS.TO?

As of 2025-06-24, the Intrinsic Value of AirBoss of America Corp (BOS.TO) is 2.25 CAD. This BOS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.70 CAD, the upside of AirBoss of America Corp is -52.10%.

The range of the Intrinsic Value is (0.99) - 17.35 CAD

Is BOS.TO undervalued or overvalued?

Based on its market price of 4.70 CAD and our intrinsic valuation, AirBoss of America Corp (BOS.TO) is overvalued by 52.10%.

4.70 CAD
Stock Price
2.25 CAD
Intrinsic Value
Intrinsic Value Details

BOS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.99) - 17.35 2.25 -52.1%
DCF (Growth 10y) 0.99 - 27.36 5.68 20.9%
DCF (EBITDA 5y) 0.37 - 4.35 1.94 -58.7%
DCF (EBITDA 10y) 1.45 - 9.01 4.27 -9.1%
Fair Value -19.43 - -19.43 -19.43 -513.49%
P/E (6.99) - (7.84) (7.85) -267.1%
EV/EBITDA (2.55) - 4.00 0.31 -93.5%
EPV 1.62 - 10.28 5.95 26.6%
DDM - Stable (4.89) - (13.31) (9.10) -293.6%
DDM - Multi 2.00 - 4.50 2.80 -40.3%

BOS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 127.51
Beta 1.54
Outstanding shares (mil) 27.13
Enterprise Value (mil) 275.00
Market risk premium 5.10%
Cost of Equity 11.97%
Cost of Debt 14.85%
WACC 12.25%