Company Valuation: BlackLine, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,073 4,021 3,826 3,797 3,289 1,773 - -
Change - -33.79% -4.86% -0.76% -13.37% -46.08% - -
Enterprise Value (EV) 1 5,990 4,332 4,012 3,803 3,407 1,824 1,634 1,773
Change - -27.67% -7.4% -5.2% -10.43% -46.46% -10.44% 8.56%
P/E -52.6x -137x 77.1x 41.9x 142x 32x 24.9x -
PBR 17.1x 36.1x 14.7x 8.52x 9.92x 4.59x 3.22x 2.29x
PEG - 1.8x -0x 0.5x -1.9x 0x 0.9x -
Capitalization / Revenue 14.3x 7.69x 6.48x 5.81x 4.7x 2.31x 2.09x 1.9x
EV / Revenue 14.1x 8.28x 6.8x 5.82x 4.86x 2.38x 1.93x 1.9x
EV / EBITDA 113x 78.6x 31.6x 24.2x 18.1x 8.07x 6.31x 6.17x
EV / EBIT 164x 135x 41.1x 30x 21.8x 9.76x 7.39x 6.59x
EV / FCF 106x 168x 33.2x 23.2x 25.3x 11.4x 8.34x 7.39x
FCF Yield 0.94% 0.59% 3.01% 4.31% 3.96% 8.76% 12% 13.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.97 -0.49 0.81 1.45 0.39 0.9533 1.227 -
Distribution rate - - - - - - - -
Net sales 1 425.7 522.9 590 653.3 700.4 766.8 846.7 933.8
EBITDA 1 53.21 55.08 127 157.3 188.6 226.1 259.1 287.6
EBIT 1 36.56 32 97.52 126.8 156.3 186.8 221.2 269.3
Net income 1 -115.2 -29.39 52.83 161.2 24.52 55.73 84.13 -
Net Debt 1 -83.27 311 186.2 6.76 117.9 50.64 -139.8 -
Reference price 2 103.54 67.27 62.44 60.76 55.29 30.51 30.51 30.51
Nbr of stocks (in thousands) 58,655 59,777 61,270 62,486 59,487 58,125 - -
Announcement Date 2/10/22 2/14/23 2/13/24 2/11/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - BlackLine, Inc.

Historical PBR trend

Valuation ratios - PBR - BlackLine, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BlackLine, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BlackLine, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - BlackLine, Inc.
  1. Stock Market
  2. Stocks
  3. BL Stock
  4. Valuation BlackLine, Inc.