TGM's two-stage DCF values B.O.S. Better Online Solutions Ltd. (BOSC) between $3.65 and $5.24 depending on assumptions, with a base case of $4.30. Growth is taken from the company's own record (5-year revenue CAGR), fading to 2.5% long-run; the discount rate (9.5%) reflects its beta.
What would today's price require?
$4.63 is justified only if free cash flow grows about +10.1% a year (fading to 2.5% long-run) at a 9.5% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 4.4%/yr | 10.5% | $3.65 |
| Base case | 7.4%/yr | 9.5% | $4.30 |
| Optimistic | 10.4%/yr | 8.5% | $5.24 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $2.43 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$4.63
Market-Implied Growth
+10.1%/yr
vs +7.4% 5Y actual
Model Scenario Range
$3.65 – $5.24
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for BOSC (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $1.1M · 0.01B shares · net cash $10.1M
Estimated Fair Value
$4.30
-7.1% vs $4.63
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 7.4%/yr FCF growth and 10-year horizon fixed. Green = above today's $4.63; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 7.5% | $4.91 | $5.17 | $5.49 | $5.87 | $6.35 |
| 8.5% | $4.40 | $4.58 | $4.80 | $5.05 | $5.35 |
| 9.5% | $4.01 | $4.15 | $4.30 | $4.48 | $4.69 |
| 10.5% | $3.72 | $3.82 | $3.93 | $4.06 | $4.21 |
| 11.5% | $3.48 | $3.56 | $3.65 | $3.74 | $3.86 |
