BOF - NASDAQ
BranchOut Food Inc.
$3.75
+2.7%BranchOut Food Inc. develops, markets, sells, and distributes plant-based dehydrated fruit and vegetable snacks, and powders in the United States. The company offers dehydrated fruit- and vegetable-based snacks, including avocado chips, chewy banana bites, pineapple chips, brussels sprout crisps, and bell pepper crisps; avocado, banana, and blueberry powders; and industrial ingredients, such as bulk avocado powder, dried avocado pieces, and other fruit powders/pieces. It also provides chocolate covered fruit items and private label products for retailers. The company was formerly known as AvoLov, LLC and changed its name to BranchOut Food Inc. in November 2021. The company was incorporated in 2017 and is headquartered in Bend, Oregon.
At a Glance
Live SnapshotBranchOut Food Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$7.0M | -$6.9M | -$6.9M | -$6.9M | -$6.8M | -$6.8M | -$6.8M | -$6.7M | -$6.7M | -$6.6M |
| Maintenance CapEx | -$148.6K | -$147.9K | -$147.1K | -$146.4K | -$145.6K | -$144.8K | -$144.1K | -$143.4K | -$142.6K | -$141.9K |
| Owner Earnings | -$7.1M | -$7.1M | -$7.0M | -$7.0M | -$7.0M | -$6.9M | -$6.9M | -$6.9M | -$6.8M | -$6.8M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$6.6M | -$6.1M | -$5.6M | -$5.1M | -$4.7M | -$4.4M | -$4.0M | -$3.7M | -$3.4M | -$3.1M |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.