B.O.S. Better Online Solutions Ltd.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $3.2M normalized FCF base (below reported net income of $3.6M to reflect working-capital investment as the defense/aerospace supply-chain business scales); 10% annual FCF growth years 1-5 (moderating from 2025's 26.6% revenue growth); 5% years 6-10; 13% discount rate (small-cap, thinly-traded Israeli foreign private issuer, geopolitical risk); 3% terminal growth; ~$1M estimated net cash (limited disclosed balance-sheet detail); 7.06M shares outstanding.

Reasoning: BOSC is a small, profitable, capital-light supply-chain/RFID/robotics integrator serving aerospace and defense customers, so a standard FCF DCF is appropriate; growth inputs fade its recent record 26.6% revenue growth toward a sustainable rate, and a higher discount rate reflects small-cap illiquidity and single-country geopolitical exposure.