U.S. Markets open in 56 mins
  • S&P Futures

    4,229.75
    +20.00 (+0.48%)
     
  • Dow Futures

    33,437.00
    +133.00 (+0.40%)
     
  • Nasdaq Futures

    13,384.75
    +73.50 (+0.55%)
     
  • Russell 2000 Futures

    1,987.30
    +11.00 (+0.56%)
     
  • Crude Oil

    92.77
    -1.57 (-1.66%)
     
  • Gold

    1,806.70
    -0.50 (-0.03%)
     
  • Silver

    20.36
    +0.01 (+0.05%)
     
  • EUR/USD

    1.0289
    -0.0036 (-0.3498%)
     
  • 10-Yr Bond

    2.8880
    0.0000 (0.00%)
     
  • Vix

    19.94
    +0.20 (+1.01%)
     
  • GBP/USD

    1.2136
    -0.0066 (-0.5425%)
     
  • USD/JPY

    133.6530
    +0.6540 (+0.4917%)
     
  • BTC-USD

    23,771.60
    -929.73 (-3.76%)
     
  • CMC Crypto 200

    564.89
    -9.86 (-1.71%)
     
  • FTSE 100

    7,488.70
    +22.79 (+0.31%)
     
  • Nikkei 225

    28,546.98
    +727.65 (+2.62%)
     

Calculating The Intrinsic Value Of Boston Omaha Corporation (NYSE:BOC)

  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Boston Omaha Corporation (NYSE:BOC) as an investment opportunity by taking the forecast future cash flows of the company and discounting them back to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. It may sound complicated, but actually it is quite simple!

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

See our latest analysis for Boston Omaha

The calculation

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. In the first stage we need to estimate the cash flows to the business over the next ten years. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

-US$17.8m

-US$6.08m

US$6.15m

US$9.80m

US$13.9m

US$18.1m

US$22.0m

US$25.5m

US$28.5m

US$30.9m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Analyst x1

Est @ 59.41%

Est @ 42.16%

Est @ 30.09%

Est @ 21.64%

Est @ 15.72%

Est @ 11.58%

Est @ 8.68%

Present Value ($, Millions) Discounted @ 5.5%

-US$16.9

-US$5.5

US$5.2

US$7.9

US$10.7

US$13.2

US$15.2

US$16.7

US$17.6

US$18.2

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$82m

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 5.5%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$31m× (1 + 1.9%) ÷ (5.5%– 1.9%) = US$889m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$889m÷ ( 1 + 5.5%)10= US$522m

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$604m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$21.7, the company appears around fair value at the time of writing. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

dcf
dcf

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Boston Omaha as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 5.5%, which is based on a levered beta of 0.836. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Looking Ahead:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. The DCF model is not a perfect stock valuation tool. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Boston Omaha, there are three fundamental items you should consider:

  1. Risks: Be aware that Boston Omaha is showing 1 warning sign in our investment analysis , you should know about...

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for BOC's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.