BOSTON OMAHA CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.91 USD | -1.30% |
|
-0.81% | +1.14% |
| Mar. 27 | Boston Omaha Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Earnings Flash (BOC) BOSTON OMAHA CORPORATION Posts Q3 Revenue $24.5M | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 491.9 | 752.9 | 851.8 | 787 | 492.4 | 498.9 | - | - |
| Enterprise Value (EV) 1 | 491.9 | 752.9 | 851.8 | 787 | 492.4 | 498.9 | 498.9 | 498.9 |
| P/E ratio | - | - | - | - | - | - | - | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 11.9 x | 16.5 x | 15 x | 9.69 x | 5.12 x | 4.67 x | 4.43 x | 4.19 x |
| EV / Revenue | 11.9 x | 16.5 x | 15 x | 9.69 x | 5.12 x | 4.67 x | 4.43 x | 4.19 x |
| EV / EBITDA | 270 x | 172 x | -63.9 x | 79.5 x | 45.1 x | 22.5 x | 19.3 x | 17.1 x |
| EV / FCF | -1,155 x | -242 x | -64.4 x | -17.4 x | -13.8 x | -52.2 x | -83.2 x | 119 x |
| FCF Yield | -0.09% | -0.41% | -1.55% | -5.75% | -7.27% | -1.92% | -1.2% | 0.84% |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 23,379 | 27,231 | 29,650 | 29,698 | 31,305 | 31,355 | - | - |
| Reference price 2 | 21.04 | 27.65 | 28.73 | 26.50 | 15.73 | 15.91 | 15.91 | 15.91 |
| Announcement Date | 3/13/20 | 3/29/21 | 3/28/22 | 3/24/23 | 3/27/24 | - | - | - |
1USD in Million2
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 41.39 | 45.74 | 56.97 | 81.23 | 96.25 | 106.7 | 112.7 | 118.9 |
| EBITDA 1 | 1.821 | 4.38 | -13.32 | 9.894 | 10.93 | 22.22 | 25.83 | 29.16 |
| EBIT 1 | -12.41 | -4.026 | -23.77 | -5.23 | -8.852 | -2.3 | 2 | - |
| Operating Margin | -29.99% | -8.8% | -41.72% | -6.44% | -9.2% | -2.15% | 1.77% | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -0.4258 | -3.118 | -13.24 | -45.22 | -35.81 | -9.557 | -5.997 | 4.194 |
| FCF margin | -1.03% | -6.82% | -23.23% | -55.67% | -37.2% | -8.95% | -5.32% | 3.53% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | 14.38% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/13/20 | 3/29/21 | 3/28/22 | 3/24/23 | 3/27/24 | - | - | - |
1USD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 14.5 | 15.09 | 16.29 | 20.9 | 21.45 | 22.6 | 22.82 | 24.22 | 24.55 | 24.67 | 25.5 | 26.69 | 27.15 | 27.4 | - |
| EBITDA 1 | 0.1394 | -15.78 | 0.5335 | 3.071 | 2.375 | 3.915 | 1.586 | 3.255 | 3.04 | 3.048 | 4.34 | 5.554 | 6.024 | 6.352 | 5.1 |
| EBIT 1 | -2.761 | -18.43 | -2.45 | -0.717 | -1.795 | -0.268 | - | -1.643 | -1.943 | -2.29 | -1.4 | -0.6 | -0.3 | - | - |
| Operating Margin | -19.04% | -122.12% | -15.04% | -3.43% | -8.37% | -1.19% | - | -6.78% | -7.91% | -9.28% | -5.49% | -2.25% | -1.1% | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/12/21 | 3/28/22 | 5/13/22 | 8/12/22 | 11/10/22 | 3/24/23 | 5/12/23 | 8/14/23 | 11/13/23 | 3/27/24 | - | - | - | - | - |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -0.43 | -3.12 | -13.2 | -45.2 | -35.8 | -9.56 | -6 | 4.19 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 2.81 | 8.57 | 21 | 40.1 | 51.9 | 29.5 | 28.4 | 23.8 |
| Capex / Sales | 6.79% | 18.74% | 36.87% | 49.31% | 53.89% | 27.63% | 25.22% | 20% |
| Announcement Date | 3/13/20 | 3/29/21 | 3/28/22 | 3/24/23 | 3/27/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
15.91
USD
Average target price
26.5
USD
Spread / Average Target
+66.56%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +1.14% | 499M | |
| +24.29% | 27.88B | |
| +10.84% | 18.78B | |
| +8.39% | 13.65B | |
| -3.58% | 11.88B | |
| +7.89% | 10.86B | |
| +7.47% | 4.45B | |
| -12.44% | 3.74B | |
| +35.03% | 3.4B | |
| +16.26% | 3.31B |
- Stock Market
- Equities
- BOC Stock
- Financials Boston Omaha Corporation
