BlackLine, Inc. (BL) DCF Valuation

BlackLine, Inc. (BL) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

BlackLine, Inc. (BL) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify BlackLine, Inc. (BL) valuation with this customizable DCF Calculator! Featuring real BlackLine, Inc. (BL) financials and adjustable forecast inputs, you can test scenarios and uncover BlackLine, Inc. (BL) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 289.0 351.7 425.7 522.9 590.0 705.7 844.0 1,009.4 1,207.3 1,444.0
Revenue Growth, % 0 21.72 21.03 22.84 12.82 19.6 19.6 19.6 19.6 19.6
EBITDA -.5 5.5 -13.3 1.3 116.5 25.8 30.8 36.9 44.1 52.7
EBITDA, % -0.17199 1.56 -3.12 0.23999 19.75 3.65 3.65 3.65 3.65 3.65
Depreciation 21.3 20.9 31.6 42.8 50.1 52.8 63.2 75.5 90.3 108.0
Depreciation, % 7.36 5.94 7.43 8.19 8.49 7.48 7.48 7.48 7.48 7.48
EBIT -21.8 -15.4 -44.9 -41.6 66.4 -27.0 -32.3 -38.7 -46.3 -55.3
EBIT, % -7.53 -4.38 -10.55 -7.95 11.26 -3.83 -3.83 -3.83 -3.83 -3.83
Total Cash 607.7 542.6 1,198.7 1,075.1 1,204.5 705.7 844.0 1,009.4 1,207.3 1,444.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 102.8 111.3 125.1 150.9 171.6
Account Receivables, % 35.58 31.63 29.39 28.85 29.09
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000346 0 0 0.000000191 0 0.000000107 0.000000107 0.000000107 0.000000107 0.000000107
Accounts Payable 7.4 3.2 7.5 15.0 8.6 13.5 16.1 19.2 23.0 27.5
Accounts Payable, % 2.56 0.89556 1.75 2.86 1.46 1.91 1.91 1.91 1.91 1.91
Capital Expenditure -9.7 -19.4 -23.3 -30.2 -27.6 -35.0 -41.8 -50.0 -59.9 -71.6
Capital Expenditure, % -3.35 -5.52 -5.47 -5.77 -4.68 -4.96 -4.96 -4.96 -4.96 -4.96
Tax Rate, % 12.69 12.69 12.69 12.69 12.69 12.69 12.69 12.69 12.69 12.69
EBITAT -23.0 -15.7 -45.0 -29.7 58.0 -24.8 -29.7 -35.5 -42.4 -50.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -106.9 -26.9 -46.1 -35.3 53.4 -48.7 -48.5 -58.0 -69.3 -82.9
WACC, % 7.65 7.65 7.65 7.35 7.52 7.57 7.57 7.57 7.57 7.57
PV UFCF
SUM PV UFCF -243.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -85
Terminal Value -1,520
Present Terminal Value -1,056
Enterprise Value -1,299
Net Debt 1,139
Equity Value -2,438
Diluted Shares Outstanding, MM 72
Equity Value Per Share -33.84

What You Will Get

  • Real BlackLine Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on BlackLine’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Real-Life BL Data: Pre-filled with BlackLine’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and crafted for both professionals and newcomers.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based BL DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates BlackLine’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation impacts.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial analysis.

Why Choose This Calculator for BlackLine, Inc. (BL)?

  • Accurate Data: Utilize real BlackLine financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Clear layout and guided instructions make it accessible for all users.

Who Should Use BlackLine, Inc. (BL)?

  • Accountants: Streamline your financial close process with advanced automation tools.
  • Finance Teams: Enhance efficiency and accuracy in financial reporting with integrated solutions.
  • Consultants: Tailor the platform for client needs and improve their financial operations.
  • Business Leaders: Gain insights into financial performance and drive strategic decisions.
  • Students and Educators: Explore practical applications of accounting technology in academic settings.

What the Template Contains

  • Preloaded BL Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.