MeritValue

BOS BETTER ONLINE SOLUTIONS LTD

BOSCdata completeness 100%17 fiscal years on file
i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2023FY 2024FY 2025
Revenue$33.6M1$41.5M2$44.2M3$39.9M3$50.6M3
Net income$451,0004$1.28M5$2.01M6$2.3M6$3.61M6
Operating cash flow$9,0007$1.28M8$1.83M9$1.29M9$5.05M9
Capital expenditure$379,00010$2.43M11$341,00012$519,00012$452,00012
Free cash flow (derived)−$370,0007−$1.14M8$1.49M9$775,0009$4.59M9
Total debt$2.84M13$57.8M14$2.64M15$2.84M16$3.15M16
Cash & equivalents$1.88M17$1.76M18$2.34M19$3.37M19$11.8M19
Diluted shares5.4M5.6M5.9M5.9M6.3M

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
shares
You’d own
0.00016%
of the whole company
Your share of last year’s profit
$5.72
Your share of its debt
$5
Your share of free cash flow
$7.28
iii. What it’s worth — engine v0.1.0
DCF · Growth Exit 10Y
$6.03
assumptions (10)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • terminalGrowth2.5%
  • projectionYears10
  • fcfGrowth5.0%
  • fcfBase$1.49M
DCF · Growth Exit 5Y
$5.66
assumptions (10)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • terminalGrowth2.5%
  • projectionYears5
  • fcfGrowth5.0%
  • fcfBase$1.49M
Earnings Power Value
$3.35
assumptions (8)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • normalizedEarnings$2.01M
  • growthAssumed0.0%
Graham Number
$7.64
assumptions (1)
  • grahamMultiplier2250.0%

Different models answer different questions — which to trust when →

iv. The price question — last, on purpose
What does today’s price assume?
Type a price. The ledger answers.
Or set your own belief
FCF growth, next 5 years5.0%
Discount rate (WACC)8.78%
Terminal growth2.5%
At your growth, a share is worth $5.66

Default growth 5.0%= this company’s own filed history (median-to-median FCF CAGR, clamped 0–20%). Your adjustments are recorded anonymously. They become the “what do owners actually believe” dataset.

Sources — the receipts
  1. 20-F · period ending 2021-12-31 · accession 0001213900-24-028176 (RevenueFromContractWithCustomerIncludingAssessedTax)
  2. 20-F · period ending 2022-12-31 · accession 0001213900-25-026190 (RevenueFromContractWithCustomerIncludingAssessedTax)
  3. 20-F · period ending 2023-12-31 · accession 0001213900-26-037333 (RevenueFromContractWithCustomerIncludingAssessedTax)
  4. 20-F · period ending 2021-12-31 · accession 0001213900-24-028176 (NetIncomeLoss)
  5. 20-F · period ending 2022-12-31 · accession 0001213900-25-026190 (NetIncomeLoss)
  6. 20-F · period ending 2023-12-31 · accession 0001213900-26-037333 (NetIncomeLoss)
  7. 20-F · period ending 2021-12-31 · accession 0001213900-24-028176 (NetCashProvidedByUsedInOperatingActivities)
  8. 20-F · period ending 2022-12-31 · accession 0001213900-25-026190 (NetCashProvidedByUsedInOperatingActivities)
  9. 20-F · period ending 2023-12-31 · accession 0001213900-26-037333 (NetCashProvidedByUsedInOperatingActivities)
  10. 20-F · period ending 2021-12-31 · accession 0001213900-24-028176 (PaymentsToAcquirePropertyPlantAndEquipment)
  11. 20-F · period ending 2022-12-31 · accession 0001213900-25-026190 (PaymentsToAcquirePropertyPlantAndEquipment)
  12. 20-F · period ending 2023-12-31 · accession 0001213900-26-037333 (PaymentsToAcquirePropertyPlantAndEquipment)
  13. 20-F · period ending 2021-12-31 · accession 0001213900-23-024556 (LongTermDebtNoncurrent)
  14. 20-F · period ending 2022-12-31 · accession 0001213900-24-028176 (LongTermDebtNoncurrent)
  15. 20-F · period ending 2023-12-31 · accession 0001213900-25-026190 (LongTermDebtNoncurrent)
  16. 20-F · period ending 2024-12-31 · accession 0001213900-26-037333 (LongTermDebtNoncurrent)
  17. 20-F · period ending 2021-12-31 · accession 0001213900-24-028176 (CashAndCashEquivalentsAtCarryingValue)
  18. 20-F · period ending 2022-12-31 · accession 0001213900-25-026190 (CashAndCashEquivalentsAtCarryingValue)
  19. 20-F · period ending 2023-12-31 · accession 0001213900-26-037333 (CashAndCashEquivalentsAtCarryingValue)