US · BL
BlackLine, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Woodland Hills, CA 91367
- Website
- blackline.com
Price · as of 2025-12-31
$33.91
Market cap 2.18B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $89.09 | +162.72% |
| Intrinsic Value(DCF) | $16.65 | -50.9% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $6.17 | -81.79% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $27.15 | $224.37 | $318.12 | $0.00 | $0.00 |
| 2017 | $44.31 | $88.99 | $356.37 | $0.00 | $0.00 |
| 2018 | $46.37 | $45.14 | $173.80 | $0.00 | $0.00 |
| 2019 | $62.73 | $50.77 | $135.22 | $0.92 | $0.00 |
| 2020 | $112.91 | $74.16 | $79.79 | $0.00 | $0.00 |
| 2021 | $67.32 | $57.18 | $49.46 | $0.00 | $0.00 |
| 2022 | $60.51 | $58.22 | $30.01 | $0.00 | $0.00 |
| 2023 | $67.01 | $93.26 | $41.50 | $1.25 | $17.69 |
| 2024 | $48.88 | $105.22 | $22.64 | $12.93 | $47.89 |
| 2025 | $36.01 | $89.09 | $3.74 | $0.00 | $6.17 |
AI valuation
Our deep-learning model estimates BlackLine, Inc.'s (BL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $89.09
- Current price
- $33.91
- AI upside
- +162.72%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$16.65
-50.9% upside
Graham-Dodd
—
— upside
Graham Formula
$6.17
-81.79% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BL | BlackLine, Inc. | $33.91 | 2.18B | +163% | -51% | — | -82% | 87.59 | 6.46 | 3.07 | 21.88 | — | -9.24 | 75.21% | 4.77% | 3.50% | 6.29% | 3.88% | 1.37% | 2.83 | 3.29 | 1.47 | 1.43 | 5.21 | -7310.00% | 721.00% | -1442.00% | 7.52% | 0.24 | 33.24% | 0.00% | 0.00% | 10.97% | 69.18 | 14.30 | 3.30 | 1.59 |
| AGYS | Agilysys, Inc. | $72.17 | 2.03B | +16% | +11% | -87% | -73% | 133.84 | 11.69 | 11.28 | 87.66 | — | 48.23 | 62.40% | 8.20% | 8.43% | 9.25% | 11.52% | 5.92% | 0.18 | 14.78 | 1.11 | 0.98 | -0.74 | -7413.00% | 1607.00% | 3067.00% | 1.68% | 0.50 | 29.47% | 0.00% | 0.00% | 0.09% | 136.44 | 58.89 | 11.18 | 12.43 |
| ASAN | Asana, Inc. | $7.10 | 1.68B | +372% | -12% | — | — | -13.96 | 15.68 | 4.93 | -14.68 | — | 15.68 | 89.34% | -36.85% | -35.30% | -92.26% | -468.61% | -27.58% | 1.18 | -72.42 | 1.44 | 1.33 | -0.36 | -513.00% | 1094.00% | -13009.00% | 0.26% | 0.04 | 16.44% | 0.00% | 0.00% | 2.20% | -12.63 | 360.17 | 4.66 | 0.43 |
| BLKB | Blackbaud, Inc. | $48.54 | 2.32B | +89% | -59% | — | -71% | 20.30 | 27.45 | 2.07 | 9.42 | — | -1.89 | 58.59% | 16.91% | 10.19% | 101.27% | 20.44% | 4.71% | 13.16 | 2.62 | 0.79 | 0.71 | 1.26 | -14232.00% | -235.00% | -1065.00% | 11.04% | 0.22 | 31.66% | 0.00% | 0.00% | 38.50% | 14.12 | 10.45 | 2.39 | 1.23 |
| DAVE | Dave Inc. | $193.27 | 2.61B | -55% | +1,301% | -80% | -3% | 18.03 | 5.70 | 3.01 | 13.54 | — | 6.16 | 91.25% | 9.97% | 16.67% | 42.84% | 23.64% | 19.51% | 0.41 | 4.33 | 8.05 | 7.59 | 0.34 | -20295.00% | 3396.00% | 39611.00% | 11.96% | 3.57 | 88.95% | 0.00% | 0.00% | 10.89% | 29.73 | 8.24 | 2.96 | 7.21 |
| FRSH | Freshworks Inc. | $7.82 | 2.28B | +342% | +119% | -21% | +92% | 12.80 | 2.28 | 2.80 | 14.21 | — | 2.91 | 84.96% | 1.62% | 21.90% | 16.93% | 7.53% | 11.43% | 0.06 | — | 2.14 | 2.00 | -5.10 | -29688.00% | 1643.00% | 6798.00% | 10.43% | 0.50 | 135.62% | 0.00% | 0.00% | 16.43% | 115.70 | 6.42 | 1.88 | 0.35 |
| GBTG | Global Business Travel Gr… | $5.47 | 2.86B | +421% | +584% | — | — | -27.87 | 3.55 | 1.54 | 20.99 | -24.38 | -5.93 | 60.09% | 4.75% | -5.70% | -11.86% | 5.53% | -3.63% | 1.39 | 1.00 | 1.64 | 1.50 | 4.17 | 11429.00% | 581.00% | 23673.00% | 4.42% | 0.35 | 7.93% | 0.00% | 0.00% | 2.79% | 40.52 | 28.24 | 1.92 | 1.20 |
| KC | Kingsoft Cloud Holdings L… | $13.48 | 3.72B | -31% | -38% | — | — | -15.49 | 5.93 | 3.94 | -67.90 | — | -231.29 | 17.22% | -22.34% | -25.26% | -32.82% | -24.86% | -12.12% | 1.01 | -7.46 | 0.75 | 0.59 | -5.22 | -1148.00% | 1047.00% | 4316.00% | -9.96% | 0.07 | -43.70% | 0.00% | 0.00% | 0.00% | -19.04 | -10.84 | 4.25 | 0.34 |
| PTRN | Pattern Group Inc. Series… | $10.53 | 1.63B | — | — | -62% | +44% | — | — | — | — | — | — | 43.50% | 4.85% | 3.78% | 19.60% | 29.56% | 11.75% | 0.08 | 889.61 | 2.17 | 1.10 | -1.37 | -112500.00% | 3145.00% | 8495.00% | — | 0.27 | 22.75% | — | 0.00% | — | — | — | — | — |
| VERX | Vertex, Inc. | $14.48 | 2.31B | +436% | -54% | — | -93% | 288.00 | 8.02 | 2.77 | 20.31 | — | -12.03 | 60.73% | -1.05% | 0.96% | 3.29% | -2.81% | 0.59% | 1.39 | — | 0.98 | 0.87 | 0.44 | -11176.00% | 1225.00% | -3003.00% | 3.34% | 0.29 | 26.13% | 0.00% | 0.00% | 0.98% | -270.50 | 30.62 | 2.84 | 1.74 |
| YOU | Clear Secure, Inc. | $48.64 | 4.67B | +10% | +77% | — | +28% | 18.79 | 25.80 | 5.09 | 16.14 | — | 40.83 | 85.81% | 20.70% | 27.09% | 129.75% | -45.91% | 19.53% | 0.00 | — | 1.01 | 0.92 | -0.36 | -2821.00% | 1691.00% | 2096.00% | 7.48% | 0.49 | -84.48% | 2.00% | 37.70% | 7.82% | 20.83 | 11.32 | 4.31 | 3.80 |
About BlackLine, Inc.
BlackLine, Inc. provides cloud-based solutions to automate and streamline accounting and finance operations worldwide. It offers financial close management solutions, such as account reconciliations that provides a centralized workspace for users to collaborate on account reconciliations; transaction matching that analyzes and reconciles high volumes of individual transactions; and task management to create and manage processes and task lists. The company's financial close management solutions also include journal entry that allows users to generate, review, and post manual journal entries; variance analysis that monitors and identifies anomalous fluctuations in balance sheet and income statement account balances; consolidation integrity manager that manages the automated system-to-system tie-out process that occurs during the consolidation phase of the financial close; and compliance, an integrated solution that facilitates compliance-related initiatives, consolidates project management, and provides visibility over control self-assessments and testing. In addition, it offers accounts receivable automation solutions, which include cash application, credit and risk management, collections management, disputes and deductions, team and task management, and AR intelligence solutions. Further, the company provides intercompany workflow that stores permissions by entity and transaction type thereby ensuring both the initiator and the approver of the intercompany transaction are authorized to conduct business; intercompany processing, which records an organization's intercompany transactions; and netting and settlement that generates a real-time settlement matrix, which shows the balance of transactions. The company sells its solutions primarily through direct sales force to multinational corporations, large domestic enterprises, and mid-market companies across various industries. BlackLine, Inc. was incorporated in 2001 and is headquartered in Woodland Hills, California.
- CEO
- Owen Ryan
- Employees
- 1.83K
- Beta
- 0.86
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($16.65 ÷ $33.91) − 1 = -50.9% (DCF, example).