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 1,761 - -
Change - -33.79% -4.86% -0.76% -13.37% -46.47% - -
Enterprise Value (EV) 1 5,990 4,332 4,012 3,803 3,407 1,811 1,621 1,761
Change - -27.67% -7.4% -5.2% -10.43% -46.84% -10.51% 8.63%
P/E -52.6x -137x 77.1x 41.9x 142x 31.8x 24.7x -
PBR 17.1x 36.1x 14.7x 8.52x 9.92x 4.55x 3.2x 2.27x
PEG - 1.8x -0x 0.5x -1.9x 0x 0.9x -
Capitalization / Revenue 14.3x 7.69x 6.48x 5.81x 4.7x 2.3x 2.08x 1.89x
EV / Revenue 14.1x 8.28x 6.8x 5.82x 4.86x 2.36x 1.91x 1.89x
EV / EBITDA 113x 78.6x 31.6x 24.2x 18.1x 8.01x 6.25x 6.12x
EV / EBIT 164x 135x 41.1x 30x 21.8x 9.7x 7.34x 6.54x
EV / FCF 106x 168x 33.2x 23.2x 25.3x 11.3x 8.28x 7.34x
FCF Yield 0.94% 0.59% 3.01% 4.31% 3.96% 8.82% 12.1% 13.6%
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 1 425.7 522.9 590 653.3 700.4 766.8 847.1 933.8
EBITDA 1 53.21 55.08 127 157.3 188.6 226.1 259.1 287.6
EBIT 1 36.56 32 97.52 126.8 156.3 186.7 220.8 269.3
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 30.29 30.29 30.29
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.($)
29.74x2.21x7.51x-.--% 1.65B
25.17x9.29x15.21x0.79% 3,680B
109.56x47.62x77.28x-.--% 402B
60.21x12.72x26.82x-.--% 79.69B
392.14x16.76x66.26x-.--% 79.43B
100.04x8.53x21.62x-.--% 76.15B
35.84x1.75x13.99x-.--% 65.07B
181.61x5.78x22.32x-.--% 45.49B
116.95x4.62x22.61x-.--% 40.29B
26.46x5.45x26.16x-.--% 34.92B
Average 107.77x 11.47x 29.98x 0.08% 450.49B
Weighted average by Cap. 43.62x 12.67x 22.16x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BL Stock
  4. Valuation BlackLine, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!