
Blackline Safety Corp
TSX:BLN

Intrinsic Value
The intrinsic value of one
BLN
stock under the Base Case scenario is
3.99
CAD.
Compared to the current market price of 7.16 CAD,
Blackline Safety Corp
is
Overvalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Blackline Safety Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Blackline Safety Corp
Balance Sheet Decomposition
Blackline Safety Corp
Current Assets | 125m |
Cash & Short-Term Investments | 52.6m |
Receivables | 49.8m |
Other Current Assets | 22.7m |
Non-Current Assets | 38.8m |
PP&E | 16.3m |
Intangibles | 6.6m |
Other Non-Current Assets | 15.9m |
Free Cash Flow Analysis
Blackline Safety Corp
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Blackline Safety Corp
Revenue
|
143m
CAD
|
Cost of Revenue
|
-56.2m
CAD
|
Gross Profit
|
86.8m
CAD
|
Operating Expenses
|
-93.8m
CAD
|
Operating Income
|
-7m
CAD
|
Other Expenses
|
-337k
CAD
|
Net Income
|
-7.4m
CAD
|
BLN Profitability Score
Profitability Due Diligence
Blackline Safety Corp's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Score
Blackline Safety Corp's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
BLN Solvency Score
Solvency Due Diligence
Blackline Safety Corp's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Blackline Safety Corp's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BLN Price Targets Summary
Blackline Safety Corp
According to Wall Street analysts, the average 1-year price target for
BLN
is 9.33 CAD
with a low forecast of 8.59 CAD and a high forecast of 10.5 CAD.
Dividends
Current shareholder yield for BLN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BLN
stock under the Base Case scenario is
3.99
CAD.
Compared to the current market price of 7.16 CAD,
Blackline Safety Corp
is
Overvalued by 44%.