BL
Blackline Inc
Price:  
47.27 
USD
Volume:  
548,000.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Blackline Intrinsic Value

-10.60 %
Upside

What is the intrinsic value of Blackline?

As of 2025-05-05, the Intrinsic Value of Blackline Inc (BL) is 42.26 USD. This Blackline valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.27 USD, the upside of Blackline Inc is -10.60%.

The range of the Intrinsic Value is 28.09 - 90.33 USD

Is Blackline undervalued or overvalued?

Based on its market price of 47.27 USD and our intrinsic valuation, Blackline Inc (BL) is overvalued by 10.60%.

47.27 USD
Stock Price
42.26 USD
Intrinsic Value
Intrinsic Value Details

Blackline Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.09 - 90.33 42.26 -10.6%
DCF (Growth 10y) 44.74 - 141.16 66.81 41.3%
DCF (EBITDA 5y) 60.17 - 106.29 83.14 75.9%
DCF (EBITDA 10y) 72.68 - 134.95 102.13 116.1%
Fair Value 63.88 - 63.88 63.88 35.13%
P/E 55.71 - 81.79 64.94 37.4%
EV/EBITDA 25.86 - 72.51 48.23 2.0%
EPV 4.25 - 5.75 5.00 -89.4%
DDM - Stable 23.53 - 85.62 54.58 15.5%
DDM - Multi 32.70 - 95.36 49.05 3.8%

Blackline Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,981.79
Beta 0.87
Outstanding shares (mil) 63.08
Enterprise Value (mil) 2,988.67
Market risk premium 4.60%
Cost of Equity 9.14%
Cost of Debt 4.54%
WACC 8.00%