Boyd Group Services Inc.

BGSIdata completeness 100%2 fiscal years on file

Data notes: no data for concept 'interestExpense'

i. The business — what you’d actually own

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal

If you owned

You’d own

0.000036%

of the whole company

Your share of last year’s profit

$6.62

Your share of its debt

$129.64

Your share of free cash flow

$107.32

iii. What it’s worth — engine v0.1.0

DCF · Growth Exit 10Y

not applicable

only 2 years of FCF (need ≥3) — model not applicable

DCF · Growth Exit 5Y

not applicable

only 2 years of FCF (need ≥3) — model not applicable

Earnings Power Value

not applicable

only 2 years of net income (need ≥3)

Graham Number

$33.76

assumptions (1)

Different models answer different questions — which to trust when →

Sources — the receipts