GURUFOCUS.COM » STOCK LIST » Technology » Hardware » BOS Better Online Solutions Ltd (NAS:BOSC) » Definitions » Intrinsic Value: Projected FCF

BOS Better Online Solutions (BOS Better Online Solutions) Intrinsic Value: Projected FCF : $2.50 (As of May. 25, 2024)


View and export this data going back to 1996. Start your Free Trial

What is BOS Better Online Solutions Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-25), BOS Better Online Solutions's Intrinsic Value: Projected FCF is $2.50. The stock price of BOS Better Online Solutions is $2.8156. Therefore, BOS Better Online Solutions's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

The historical rank and industry rank for BOS Better Online Solutions's Intrinsic Value: Projected FCF or its related term are showing as below:

BOSC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.43   Med: 0.67   Max: 1.53
Current: 1.13

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of BOS Better Online Solutions was 1.53. The lowest was 0.43. And the median was 0.67.

BOSC's Price-to-Projected-FCF is ranked better than
61.52% of 1632 companies
in the Hardware industry
Industry Median: 1.45 vs BOSC: 1.13

BOS Better Online Solutions Intrinsic Value: Projected FCF Historical Data

The historical data trend for BOS Better Online Solutions's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

BOS Better Online Solutions Intrinsic Value: Projected FCF Chart

BOS Better Online Solutions Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.67 2.40 1.92 1.84 2.50

BOS Better Online Solutions Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 1.84 - - - 2.50

Competitive Comparison of BOS Better Online Solutions's Intrinsic Value: Projected FCF

For the Communication Equipment subindustry, BOS Better Online Solutions's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


BOS Better Online Solutions's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, BOS Better Online Solutions's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where BOS Better Online Solutions's Price-to-Projected-FCF falls into.



BOS Better Online Solutions Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get BOS Better Online Solutions's Free Cash Flow(6 year avg) = $-0.03.

BOS Better Online Solutions's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-0.034142857142857+18.839*0.8)/5.905
=2.50

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


BOS Better Online Solutions  (NAS:BOSC) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

BOS Better Online Solutions's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2.8156/2.4972308205773
=1.13

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


BOS Better Online Solutions Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of BOS Better Online Solutions's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


BOS Better Online Solutions (BOS Better Online Solutions) Business Description

Traded in Other Exchanges
N/A
Address
20 Freiman Street, Rishon LeZion, ISR, 7535825
BOS Better Online Solutions Ltd is a provider of Intelligent Robotics and Supply Chain solutions for enterprises. The company manages its business in three reportable divisions: the Intelligent Robotics segment, the RFID Division segment, and the Supply Chain Solutions segment. The majority of revenue derives from Supply Chain Solutions which distributes electro-mechanical components, mainly to customers in the aerospace, defense, and other industries, and is a supply chain service provider for aviation customers that seek a comprehensive solution to their components-supply needs. Geographically company derives the majority of its revenue from Israel.

BOS Better Online Solutions (BOS Better Online Solutions) Headlines

From GuruFocus

BOS Purchases Warehouses and Office Space for Self-use

By GuruFocusNews GuruFocusNews 05-09-2022

BOS Increases its Revenues Outlook for the Year 2022

By Value_Insider Value_Insider 10-24-2022

BOS Purchases Warehouses and Office Space for Self-use

By GuruFocusNews GuruFocusNews 06-18-2022

BOS Purchases Warehouses and Office Space for Self-use

By GuruFocusNews GuruFocusNews 05-29-2022

BOS' RFID Division Receives an Order in the amount of $330,000

By GuruFocusNews GuruFocusNews 05-23-2022

BOS Purchases Warehouses and Office Space for Self-use

By GuruFocusNews GuruFocusNews 05-19-2022