Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
BLACKLINE, INC.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-63.3% vs price
Base Case (Median)
-43.2% vs price
Bull Case (75th pct.)
-19.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $16.36 | -39.5% | High (40%) |
| PE Comparable | $14.35 | -46.9% | Medium (25%) |
| Graham Number | $8.46 | -68.7% | Low (10%) |
| EV/EBITDA | $23.70 | -12.3% | Medium (20%) |
| EV/FCF | $66.59 | 146.3% | Medium (20%) |
| Earnings Power Value | $8.24 | -69.5% | Medium (50%) |
Based on 6 out of 7 methods, BL appears overvalued at the current price of $27.04. The base case fair value of $15.36 implies 43.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.