BlackLine, Inc.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $161.5M FY2025 FCF base; 9% FCF growth years 1-2 tapering to 7% by year 5 (in line with 9.48% 2026 consensus revenue growth moderating as the company matures); 5%-6% years 6-10; 9% discount rate; 3.5% terminal growth; $142.2M net debt; 71.3M shares outstanding.

Reasoning: BlackLine is a profitable, high-retention SaaS company (financial-close automation) with durable recurring revenue; growth is anchored to analyst consensus with a gradual deceleration typical of maturing enterprise SaaS businesses, and the discount rate reflects moderate software-sector risk.