Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Food, Beverage & Tobacco
/
Beeline Holdings
BLNE
BLNE
Beeline Holdings
Not getting buzz'd yet
DU
DutchAnalyst
Invested
Community Contributor
Published
16 Aug 25
Updated
20 Aug 25
3
Set Fair Value
0
votes
Share
DutchAnalyst
's Fair Value
US$2.99
52.8% undervalued
intrinsic discount
20 Aug
US$1.41
Loading
1Y
n/a
7D
-29.9%
Author's Valuation
US$3.0
52.8% undervalued
intrinsic discount
DutchAnalyst's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
DutchAnalyst
's
Fair Value
US$3.0
52.8% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-27m
68m
2022
2023
2024
2025
2026
2027
2028
2029
2030
Revenue US$68.2m
Earnings US$7.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
96.07%
Beverage revenue growth rate
0.12%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.78%
Calculation
US$7.74m
Earnings '30
x
18.04x
PE Ratio '30
=
US$139.64m
Market Cap '30
US$139.64m
Market Cap '30
/
33.64m
No. shares '30
=
US$4.15
Share Price '30
US$4.15
Share Price '30
Discounted to 2025 @ 6.78% p.a.
=
US$2.99
Fair Value '25
