Blackline Safety Corp
TSX:BLN

Watchlist Manager
Blackline Safety Corp Logo
Blackline Safety Corp
TSX:BLN
Watchlist
Price: 7.05 CAD 1.44%
Market Cap: 608.4m CAD

Intrinsic Value

The intrinsic value of one BLN stock under the Base Case scenario is 5.08 CAD. Compared to the current market price of 7.05 CAD, Blackline Safety Corp is Overvalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BLN Intrinsic Value
5.08 CAD
Overvaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Blackline Safety Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about BLN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BLN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Blackline Safety Corp.

Explain Valuation
Compare BLN to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BLN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Blackline Safety Corp

Current Assets 124.5m
Cash & Short-Term Investments 48.7m
Receivables 50.9m
Other Current Assets 24.8m
Non-Current Assets 37.9m
PP&E 15.7m
Intangibles 6.4m
Other Non-Current Assets 15.8m
Current Liabilities 53.6m
Accounts Payable 23.3m
Other Current Liabilities 30.4m
Non-Current Liabilities 29m
Long-Term Debt 11.5m
Other Non-Current Liabilities 17.5m
Efficiency

Free Cash Flow Analysis
Blackline Safety Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Blackline Safety Corp

Revenue
146.9m CAD
Cost of Revenue
-56.2m CAD
Gross Profit
90.7m CAD
Operating Expenses
-96.5m CAD
Operating Income
-5.7m CAD
Other Expenses
-2.4m CAD
Net Income
-8.1m CAD
Fundamental Scores

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.

33/100
Profitability
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.

Negative Net Debt
Low D/E
Short-Term Solvency
High Altman Z-Score
59/100
Solvency
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

Wall Street analysts forecast BLN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BLN is 9.52 CAD with a low forecast of 8.08 CAD and a high forecast of 11.55 CAD.

Lowest
Price Target
8.08 CAD
15% Upside
Average
Price Target
9.52 CAD
35% Upside
Highest
Price Target
11.55 CAD
64% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Blackline Safety Corp
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BLN stock?

The intrinsic value of one BLN stock under the Base Case scenario is 5.08 CAD.

Is BLN stock undervalued or overvalued?

Compared to the current market price of 7.05 CAD, Blackline Safety Corp is Overvalued by 28%.

Back to Top