XNYSBOC
Market cap426mUSD
Jan 15, Last price
14.45USD
1D
3.13%
1Q
-6.93%
IPO
2.06%
Name
Boston Omaha Corp
Chart & Performance
Profile
Boston Omaha Corporation, together with its subsidiaries, engages in the outdoor billboard advertising business in the southeast United States. It is also involved in the surety insurance and related brokerage, broadband, and investment businesses. The company provides high-speed internet service to approximately 7,000 subscribers in communities in southern Arizona; and 10,000 subscribers in Salt Lake City, Park City, Ogden, Provo, and surrounding communities. As of March 25, 2022, it operated approximately 3,900 billboards containing approximately 7,400 advertising faces of which 80 are digital displays. The company was formerly known as REO Plus, Inc. and changed its name to Boston Omaha Corporation in March 2015. Boston Omaha Corporation was incorporated in 2009 and is headquartered in Omaha, Nebraska.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 96,254 18.49% | 81,234 42.59% | |||||||
Cost of revenue | 105,022 | 71,195 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (8,768) | 10,039 | |||||||
NOPBT Margin | 12.36% | ||||||||
Operating Taxes | (2,979) | (3,496) | |||||||
Tax Rate | |||||||||
NOPAT | (5,789) | 13,535 | |||||||
Net income | (7,004) -198.10% | 7,140 -86.46% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 37,527 | 205 | |||||||
BB yield | -7.67% | -0.03% | |||||||
Debt | |||||||||
Debt current | 10,985 | 6,749 | |||||||
Long-term debt | 144,485 | 150,722 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 5,296 | 3,905 | |||||||
Net debt | (121,902) | (56,871) | |||||||
Cash flow | |||||||||
Cash from operating activities | 16,059 | (5,165) | |||||||
CAPEX | (51,866) | (40,057) | |||||||
Cash from investing activities | (64,253) | 87,863 | |||||||
Cash from financing activities | 32,940 | (109,726) | |||||||
FCF | (31,146) | (29,066) | |||||||
Balance | |||||||||
Cash | 96,023 | 74,071 | |||||||
Long term investments | 181,349 | 140,270 | |||||||
Excess cash | 272,559 | 210,280 | |||||||
Stockholders' equity | 93,946 | 42,731 | |||||||
Invested Capital | 621,749 | 580,808 | |||||||
ROIC | 2.32% | ||||||||
ROCE | 1.57% | ||||||||
EV | |||||||||
Common stock shares outstanding | 31,093 | 29,766 | |||||||
Price | 15.73 -40.64% | 26.50 -7.76% | |||||||
Market cap | 489,091 -38.00% | 788,806 -5.48% | |||||||
EV | 445,433 | 755,057 | |||||||
EBITDA | 16,502 | 30,683 | |||||||
EV/EBITDA | 26.99 | 24.61 | |||||||
Interest | 1,147 | 1,208 | |||||||
Interest/NOPBT | 12.03% |