The Discounted Cash Flow (DCF) valuation of Blaze International Ltd (BLZ.AX) is (1.80) AUD. With the latest stock price at 0.00 AUD, the upside of Blaze International Ltd based on DCF is -45016.3%.

Is BLZ.AX a buy or a sell?

Based on the latest price of 0.00 AUD and our DCF valuation, Blaze International Ltd (BLZ.AX) is a sell. Selling BLZ.AX stocks now will result in a potential gain of 45016.3%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	5.4% - 7.9%	6.7%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(11.36) - (0.99)	(1.80)
Upside	-284066.4% - -24851.6%	-45016.3%

0.00 AUD

Stock Price

(1.80) AUD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

BLZ.AX DCF Valuation: Revenue & Expenses Forecast

(AUD in millions)		Projections

	06-2024	06-2025	06-2026	06-2027	06-2028	06-2029

Revenue	0	0	0	0	0	0
% Growth	23%	-47%	76%	76%	63%	56%

Cost of goods sold	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Selling, G&A expenses	(1)	(0)	(1)	(1)	(2)	(3)
% of Revenue	5165%	5165%	5165%	5165%	5165%	5165%

Research & Development	(0)	(0)	(0)	(1)	(1)	(1)
% of Revenue	2110%	2110%	2110%	2110%	2110%	2110%

Net interest & other expenses	(2)	(1)	(2)	(3)	(5)	(7)
% of Revenue	11288%	11288%	11288%	11288%	11288%	11288%

Tax expense	0	0	1	1	2	4
Tax rate	0%	30%	30%	30%	30%	30%

Net profit	(3)	(1)	(2)	(3)	(5)	(9)
% Margin	-18464%	-108%	-190%	-335%	-548%	-855%