BOS BETTER ONLINE SOLUTIONS LTD (BOSC)

Computer Communications Equipment

Latest Price

$4.50

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $0.57

Book value / share: $4.08

Formula: √(22.5 × EPS × BVPS)

Graham Number

$7.24

+61% upside

Norm. op. income: $1M (median of 7yr)

Tax rate: 5%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$3.43

24% downside

Base FCF: $1M (median of recent 5yr)

Growth: 5%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$5.09

+13% upside

EPS: $0.57

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$8.55

+90% upside