Blackline Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Blackline Inc (BL) is
5.57 USD. This Blackline valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.68 USD, the upside of Blackline Inc is
-91.40%.
The range of the Intrinsic Value is 2.61 - 16.62 USD
Blackline Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.61 - 16.62 |
5.57 |
-91.4% |
| DCF (Growth 10y) |
9.95 - 44.03 |
17.16 |
-73.5% |
| DCF (EBITDA 5y) |
20.85 - 29.73 |
24.53 |
-62.1% |
| DCF (EBITDA 10y) |
28.82 - 45.52 |
35.71 |
-44.8% |
| Fair Value |
50.74 - 50.74 |
50.74 |
-21.55% |
| P/E |
47.35 - 96.44 |
67.52 |
4.4% |
| EV/EBITDA |
17.24 - 29.01 |
22.35 |
-65.4% |
| EPV |
(1.81) - (1.45) |
(1.63) |
-102.5% |
| DDM - Stable |
17.08 - 67.21 |
42.14 |
-34.8% |
| DDM - Multi |
17.71 - 55.39 |
26.98 |
-58.3% |
Blackline Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,041.85 |
| Beta |
1.18 |
| Outstanding shares (mil) |
62.49 |
| Enterprise Value (mil) |
4,208.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.52% |
| Cost of Debt |
4.25% |
| WACC |
8.13% |