BranchOut Food Inc. (NASDAQ: BOF)

Sector: Consumer Defensive Industry: Packaged Foods CIK: 0001962481
Market Cap 29.95 Mn
P/B 5.86
P/E -5.37
P/S 2.67
ROIC (Qtr) -40.02
Div Yield % 0.00
Rev 1y % (Qtr) 47.61
Total Debt (Qtr) 7.09 Mn
Debt/Equity (Qtr) 1.39
Add ratio to table...

About

BranchOut Food Inc., also known as BOF, operates in the natural, organic, and functional food and beverage industry. The company specializes in the development, marketing, sale, and distribution of plant-based, dehydrated fruit and vegetable snacks and powders. BranchOut Food Inc.'s main business activities involve the creation of dehydrated fruit and vegetable snacks and powders. These products are manufactured by contract manufacturers based in South America and North America, using a proprietary dehydration technology licensed from a third party....

Read more

Investment thesis

Bull case

  • Robust tangible asset base of 14.66M provides 6.92x coverage of working capital 2.12M, indicating strong operational backing.
  • Tangible assets of 14.66M provide robust 13.22x coverage of other current liabilities 1.11M, indicating strong asset backing.
  • Tangible assets of 14.66M provide robust 4.39x coverage of current liabilities 3.34M, showing strong asset backing.
  • Tangible assets of 14.66M provide robust 7.52x coverage of receivables 1.95M, showing strong asset quality.

Bear case

  • The company's operating cash flow of (6.66M) shows concerning coverage of stock compensation expenses of 183171, with a -36.39 ratio indicating potential earnings quality issues.
  • Free cash flow of (7.97M) provides weak coverage of capital expenditures of 1.30M, with a -6.12 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (4.58M) show weak coverage of depreciation charges of 491788, with a -9.32 ratio indicating high capital intensity and potential reinvestment needs.
  • Operating cash flow of (6.66M) barely covers operating expenses of 1.03M with a -6.45 ratio, suggesting thin operational efficiency margins and limited flexibility.
  • Retained earnings of (21.66M) provide limited buffer against comprehensive income items of 18053, which is -1199.59x, indicating elevated exposure to market risks.

Peer comparison

Companies in the Packaged Foods
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 KHC Kraft Heinz Co 28.20 Bn -4.82 1.13 21.22 Bn
2 GIS General Mills Inc 26.99 Bn 20.72 1.54 13.73 Bn
3 JBS Jbs N.V. 17.81 Bn 10.08 0.23 23.92 Bn
4 MKC Mccormick & Co Inc 16.10 Bn 44.21 3.77 4.00 Bn
5 HRL Hormel Foods Corp /De/ 12.37 Bn 18.03 1.34 2.86 Bn
6 SJM J M SMUCKER Co 11.08 Bn 19.60 1.97 7.91 Bn
7 PPC Pilgrims Pride Corp 10.32 Bn 9.54 0.56 3.29 Bn
8 MICC Magnum Ice Cream Co N.V. 9.71 Bn 28.17 1.04 4.02 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.50 1.47
EV to Cash from Ops. EV/CFO -5.49 29.75
EV to Debt EV to Debt 5.16 27.85
EV to EBIT EV/EBIT -7.98 86.88
EV to EBITDA EV/EBITDA -8.89 -156.20
EV to Free Cash Flow [EV/FCF] EV/FCF -4.59 -5.67
EV to Market Cap EV to Market Cap 1.22 1.15
EV to Revenue EV/Rev 3.26 7.32
Price to Book Value [P/B] P/B 5.86 8.48
Price to Earnings [P/E] P/E -5.37 14.45
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 4.58
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 3.76
Dividend per Basic Share Div per Share (Qtr) 0.00 0.65
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 22.76
Interest Coverage Int. cover (Qtr) -4.59 6.64
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 40.06 -118.07
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -24.05 43.48
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.66
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -9.48 -48.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -3.63 -152.35
EBIT Growth (1y) % EBIT 1y % (Qtr) -9.48 -50.79
EBT Growth (1y) % EBT 1y % (Qtr) -17.91 -54.94
EPS Growth (1y) % EPS 1y % (Qtr) 42.31 -28.10
FCF Growth (1y) % FCF 1y % (Qtr) -39.74 7.02
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 143.74 439.70
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.77 1.01
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.12
Cash Ratio Cash Ratio (Qtr) 0.24 0.86
Current Ratio Curr Ratio (Qtr) 1.63 2.60
Debt to Equity Ratio Debt/Equity (Qtr) 1.39 2.21
Interest Cover Ratio Int Coverage (Qtr) -4.59 6.64
Times Interest Earned Times Interest Earned (Qtr) -4.59 6.64
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -36.50 -919.13
EBIT Margin % EBIT Margin % (Qtr) -40.85 -1,474.87
EBT Margin % EBT Margin % (Qtr) -49.75 -1,537.76
Gross Margin % Gross Margin % (Qtr) 16.30 26.98
Net Profit Margin % Net Margin % (Qtr) -49.80 -1,538.60