Blink Charging Co. (BLNK) Discounted Future Market Cap - Discounting Cash Flows
Blink Charging Co.
BLNK (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Results

Present Value 6.88 USD
Estimated net income -3.68 Bil. USD
Estimated market capitalization 1.62 Bil. USD
Market capitalization discounted to present 704.9 Mil. USD
Shares Outstanding 102.5 Mil.
Earnings Per Share (EPS) -1.99 USD
Market Price 0.876 USD
Price to Earnings (PE) Ratio -0.447

Historical and forecasted data

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 126.2 108.3 117.4 189 304.3 489.8 788.4
Revenue Growth Rate -10.24% -14.17% -6.93% 60.96% 60.96% 60.96% 60.96%
Net Income -198.1 -201.7 -547.7 -881.5 -1,419 -2,284 -3,676

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 43.51 108.3 126.2 140.6 61.14 20.94 6.23 2.76 2.69 2.5 3.33 3.96
Cost of Revenue 30.96 74.65 85.42 100.4 46.34 18.1 4.37 2.37 1.78 1.46 2.81 2.86
Gross Profit 12.77 33.45 39.08 44.46 14.8 2.84 1.86 0.37 0.902 1.05 0.512 1.1
Gross Margin 26.64% 30.88% 30.97% 31.62% 24.21% 13.57% 29.89% 13.41% 33.6% 41.84% 15.4% 27.69%
Operating Income -73.98 -203.5 -199.9 -199.5 -89.27 -55.67 -17.81 -10.47 -11.61 -7.42 -7.21 -11.32
Operating Margin -254.3% -187.9% -158.4% -141.9% -146% -265.9% -285.9% -379.6% -432.3% -296.9% -216.9% -286%
Net Income -79.34 -201.7 -198.1 -203.7 -91.56 -55.12 -17.85 -9.65 -3.42 -75.36 -7.7 -8.63
Net Margin -466.3% -186.2% -157% -144.9% -149.8% -263.2% -286.5% -349.7% -127.4% -3,015% -231.5% -218.2%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 43.51 108.3 126.2 140.6 61.14 20.94 6.23 2.76 2.69 2.5 3.33 3.96
Revenue Growth Rate 60.96% -14.17% -10.24% 130% 192% 236.1% 125.8% 2.72% 7.44% -24.83% -15.97% 41.76%
Net Income -79.34 -201.7 -198.1 -203.7 -91.56 -55.12 -17.85 -9.65 -3.42 -75.36 -7.7 -8.63
Net Margin -466.3% -186.2% -157% -144.9% -149.8% -263.2% -286.5% -349.7% -127.4% -3,015% -231.5% -218.2%
Net Income Growth Rate 124.9% 1.78% -2.73% 122.5% 66.11% 208.9% 84.95% 182.1% -95.46% 878.9% -10.84% -61.96%
Stockholders Equity 88.43 102.6 118.7 289.4 261 213.8 27.16 7.43 16.09 -36.92 -16.98 -9.61
Equity Growth Rate 81.97% -13.56% -58.98% 10.9% 22.04% 687.2% 265.4% -53.81% -143.6% 117.4% 76.78% -8.14%
Return on Invested Capital (ROIC) 101.9% -204.9% -171.6% -84.77% -32.49% -133.4% -326.7% -305.9% 2,201% 23.44% 42% 113.9%
After-tax Operating Income -77.64 -204.3 -200.7 -201 -89.57 -54.55 -17.97 -11.02 -44.23 -7.74 -8.36 -14.66
Income Tax Rate -30.58% -0.355% -0.362% -0.739% -0.338% 2% -0.878% -5.24% -280.9% -4.32% -15.83% -29.47%
Invested Capital 64.7 99.7 117 237.1 275.7 40.89 5.5 3.6 -2.01 -33.03 -19.89 -12.87
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us