investorscraft@gmail.com

Intrinsic ValueBoston Omaha Corporation (BOC)

Previous Close$12.21
Intrinsic Value
Upside potential
Previous Close
$12.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Boston Omaha Corporation operates as a diversified holding company with interests in insurance, broadband services, real estate, and asset management. Its core revenue streams derive from premium underwriting in its insurance segment, recurring subscription fees from broadband services, and rental income from real estate holdings. The company strategically targets niche markets with high barriers to entry, leveraging its decentralized management approach to foster agility and local expertise. In the insurance sector, Boston Omaha focuses on specialty lines, avoiding commoditized competition. Its broadband segment serves underserved rural and suburban communities, benefiting from stable demand and limited competition. The real estate portfolio includes billboard assets and commercial properties, providing steady cash flow. The company’s asset management arm invests in publicly traded securities and private equity, enhancing long-term capital appreciation. Boston Omaha’s diversified model mitigates sector-specific risks while positioning it for opportunistic growth in fragmented industries.

Revenue Profitability And Efficiency

Boston Omaha reported $108.3 million in revenue for FY 2024, reflecting its diversified income streams. However, net income stood at -$1.3 million, with diluted EPS of -$0.04, indicating challenges in translating top-line growth to profitability. Operating cash flow was positive at $21.2 million, but capital expenditures of -$32.2 million suggest significant reinvestment, likely in broadband infrastructure and real estate.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight near-term earnings pressure, possibly due to high operating costs or expansion-related expenses. Operating cash flow remains a strength, supporting liquidity, but capital efficiency metrics are strained by heavy capex. The broadband and real estate segments likely drive recurring cash flows, while insurance underwriting margins may vary with claims activity.

Balance Sheet And Financial Health

Boston Omaha holds $28.3 million in cash and equivalents, providing liquidity against $99.9 million in total debt. The debt level is manageable given its asset base and cash flow, but leverage could constrain flexibility if earnings weaken. The absence of dividends aligns with its reinvestment strategy, prioritizing growth over shareholder payouts.

Growth Trends And Dividend Policy

Revenue growth is supported by broadband expansion and real estate acquisitions, though profitability lags. The company does not pay dividends, opting to reinvest in high-return projects. Future growth may hinge on scaling its niche insurance lines and broadband footprint, alongside selective asset management investments.

Valuation And Market Expectations

The market likely values Boston Omaha based on its sum-of-parts potential, with premiums on its scalable broadband and real estate assets. Negative earnings temper traditional valuation metrics, but long-term investors may focus on cash flow generation and strategic positioning in underserved markets.

Strategic Advantages And Outlook

Boston Omaha’s decentralized model and niche focus provide resilience against economic downturns. Its broadband and real estate segments offer stable cash flows, while insurance and asset management add upside potential. Execution risks include integration of acquisitions and margin improvement. The outlook remains cautiously optimistic, contingent on operational efficiency gains and disciplined capital allocation.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount