image
Consumer Defensive - Packaged Foods - NASDAQ - US
$ 2.07
0.493 %
$ 19.8 M
Market Cap
-3.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one BOF stock under the worst case scenario is HIDDEN Compared to the current market price of 2.07 USD, BranchOut Food Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one BOF stock under the base case scenario is HIDDEN Compared to the current market price of 2.07 USD, BranchOut Food Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one BOF stock under the best case scenario is HIDDEN Compared to the current market price of 2.07 USD, BranchOut Food Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BOF

image
$2.8$2.8$2.6$2.6$2.4$2.4$2.2$2.2$2.0$2.0$1.8$1.8$1.6$1.615 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
6.52 M REVENUE
130.60%
-3.9 M OPERATING INCOME
-11.43%
-4.75 M NET INCOME
-21.04%
-4.86 M OPERATING CASH FLOW
-37.70%
-2.82 M INVESTING CASH FLOW
-2321.45%
9.36 M FINANCING CASH FLOW
149.32%
3.19 M REVENUE
112.22%
-683 K OPERATING INCOME
40.53%
-918 K NET INCOME
38.25%
-1.93 M OPERATING CASH FLOW
-20.39%
-378 K INVESTING CASH FLOW
48.02%
2.35 M FINANCING CASH FLOW
-34.52%
Balance Sheet BranchOut Food Inc.
image
Current Assets 4.92 M
Cash & Short-Term Investments 2.33 M
Receivables 449 K
Other Current Assets 2.14 M
Non-Current Assets 7.94 M
Long-Term Investments 0
PP&E 5.63 M
Other Non-Current Assets 2.31 M
18.12 %3.49 %16.63 %43.81 %17.95 %Total Assets$12.9m
Current Liabilities 8.81 M
Accounts Payable 1.19 M
Short-Term Debt 6.37 M
Other Current Liabilities 1.25 M
Non-Current Liabilities 1.7 M
Long-Term Debt 1.7 M
Other Non-Current Liabilities 0
11.36 %60.63 %11.85 %16.17 %Total Liabilities$10.5m
EFFICIENCY
Earnings Waterfall BranchOut Food Inc.
image
Revenue 6.52 M
Cost Of Revenue 5.65 M
Gross Profit 864 K
Operating Expenses 4.77 M
Operating Income -3.9 M
Other Expenses 849 K
Net Income -4.75 M
8m8m6m6m4m4m2m2m00(2m)(2m)(4m)(4m)(6m)(6m)7m(6m)864k(5m)(4m)(849k)(5m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
13.25% GROSS MARGIN
13.25%
-59.89% OPERATING MARGIN
-59.89%
-72.92% NET MARGIN
-72.92%
-202.92% ROE
-202.92%
-36.96% ROA
-36.96%
-37.47% ROIC
-37.47%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis BranchOut Food Inc.
image
00(1m)(1m)(2m)(2m)(3m)(3m)(4m)(4m)(5m)(5m)(6m)(6m)(7m)(7m)(8m)(8m)20212021Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income -4.75 M
Depreciation & Amortization 206 K
Capital Expenditures -2.85 M
Stock-Based Compensation 0
Change in Working Capital -1.5 M
Others 1.19 M
Free Cash Flow -7.71 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets BranchOut Food Inc.
image
BOF has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership BranchOut Food Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
870 USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
50 M USD 3
9-12 MONTHS
7. News
BranchOut Food Inc. Announces Plan to Eliminate Current Liability Notes Payable with $1 Million Warrant Exercise and Extension of Key Financing Agreements Kaufman Kapital exercises warrant and extends key debt maturities, providing $1 million in support of BranchOut's financial strategy Bend, OR, June 2, 2025 – PRISM MediaWire – BranchOut Food Inc. prismmediawire.com - 2 weeks ago
BranchOut Food Inc. Announces Plan to Eliminate Current Liability Notes Payable with $1 Million Warrant Exercise and Extension of Key Financing Agreements BranchOut Food Inc. Announces Plan to Eliminate Current Liability Notes Payable with $1 Million Warrant Exercise and Extension of Key Financing Agreements globenewswire.com - 2 weeks ago
BranchOut Food Reports Record $3.2M in Q1 Revenue Following Peru Factory Ramp-Up, National Retail Expansion, and $5–6M Ingredient Channel Partnership Company Reaches Full Vertical Integration with Record Sales; Chinese Tariff Drive Major Retail Opportunity; Strong Momentum Across All Sales Channels Key Highlights: BEND, Ore., May 15, 2025 – PRISM MediaWire – BranchOut Food Inc. prismmediawire.com - 1 month ago
BranchOut Food Reports Record $3.2M in Q1 Revenue Following Peru Factory Ramp-Up, National Retail Expansion, and $5–6M Ingredient Channel Partnership BranchOut Food Reports Record $3.2M in Q1 Revenue Following Peru Factory Ramp-Up, National Retail Expansion, and $5–6M Ingredient Channel Partnership globenewswire.com - 1 month ago
BranchOut and MicroDried Partner to Expand Dried Ingredient Market The collaboration will involve large-scale production at BranchOut's new Peru facility and is projected to generate $5-6 million in annual ingredient sales, with significant growth potential BranchOut Food Inc. prismmediawire.com - 3 months ago
BranchOut Food Signs Definitive Agreement with MicroDried to Revolutionize the $36 Billion Dried Ingredient Market, Projecting $5-6 Million Annual Revenue Surge Collaboration Leverages MicroDried's Market Leadership and BranchOut's GentleDry Technology To Meet Growing Industry Demand BEND, Ore., March 19, 2025 – PRISM MediaWire – BranchOut Food Inc. prismmediawire.com - 3 months ago
BranchOut Food Signs Definitive Agreement with MicroDried to Revolutionize the $36 Billion Dried Ingredient Market, Projecting $5-6 Million Annual Revenue Surge BEND, Ore., March 19, 2025 (GLOBE NEWSWIRE) -- BranchOut Food Inc. (NASDAQ: BOF), a pioneer in next-generation dehydration technology, has signed a Definitive Agreement with MicroDried, a leading provider of premium dried fruit and vegetable ingredients to the food and beverage industry. This partnership expands MicroDried's portfolio by integrating BranchOut's GentleDry technology, enhancing the range of high-quality ingredient solutions available to food manufacturers worldwide. globenewswire.com - 3 months ago
BranchOut Food Secures $600K+ Order from the Midwest Region of the Nation's Largest Warehouse Club, Driving Bell Pepper Crisps Expansion Across Four Regions BranchOut's Club Expansion Accelerates: Nation's Largest Warehouse Club Continues to Expand Multi-Product Rollout Now Across Five Regions, Driving Unstoppable Growth Key Highlights: BEND, Ore., March 5, 2025 – PRISM MediaWire – BranchOut Food Inc. prismmediawire.com - 3 months ago
BranchOut Food Secures $600K+ Order from the Midwest Region of the Nation's Largest Warehouse Club, Driving Bell Pepper Crisps Expansion Across Four Regions BranchOut's Club Expansion Accelerates: Nation's Largest Warehouse Club Continues to Expand Multi-Product Rollout Now Across Five Regions, Driving Unstoppable Growth Key Highlights: New $600K+ Midwest Order: BranchOut's Bell Pepper Crisps expand to the Midwest, the Warehouse Club's largest region. Four-Region Expansion: Following its recent launch in Southern California, BranchOut's innovative Bell Pepper Crisps are set to expand to the Bay Area, Texas, and now the Midwest region. globenewswire.com - 3 months ago
BranchOut Food Welcomes Jesse Thomas as Chief Brand Officer to Drive Direct-to-Consumer and Brand Strategy E-commerce Expansion and Brand Acceleration to Drive New Revenue Streams and Maximize Market Penetration Key Focus Areas for Jesse Thomas: BEND, Ore., February 19, 2025 – PRISM MediaWire – BranchOut Food Inc. (NASDAQ: BOF), a pioneer in the patented GentleDry™ dehydration technology, today announces the appointment of Jesse Thomas as its Chief Brand Officer. prismmediawire.com - 3 months ago
Penny Stock BranchOut Food: Why It Won't Stay Cheap for Long BranchOut Food NASDAQ: BOF invigorated its market with news of ramping production, improving revenue and profitability. The stock is up 200% from its 2024 lows and still has a solid move ahead of it, potentially gaining another 1000% or more. marketbeat.com - 5 months ago
BranchOut Food Projects $9 Million in H1 2025 Revenue, Highlighted by $4 Million from Nation's Largest Warehouse Club Breakthrough Multi-Product, Multi-Region Expansion: Nation's Largest Warehouse Club Expands Multiple Products Across Four Regions for Transformational Growth Key Highlights: BEND, Ore., Jan. 15, 2025 – PRISM MediaWire – BranchOut Food Inc. prismmediawire.com - 5 months ago
8. Profile Summary

BranchOut Food Inc. BOF

image
COUNTRY US
INDUSTRY Packaged Foods
MARKET CAP $ 19.8 M
Dividend Yield 0.00%
Description 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.
Contact 205 SE Davis Avenue, Bend, OR, 97702 https://branchoutfood.com
IPO Date June 16, 2023
Employees 185
Officers Mr. Jesse Thomas Chief Brand Officer Mr. John M. Dalfonsi Chief Financial Officer & Director Mr. Eric Healy Chief Executive Officer & Chairman Joshua O'Brien Vice President of Sales