investorscraft@gmail.com

Intrinsic Value of Blink Charging Co. (BLNK)

Previous Close$2.89
Intrinsic Value
Upside potential
Previous Close
$2.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %192.0NaN
Revenue, $61NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m150NaN
Operating income, $m-89NaN
EBITDA, $m-80NaN
Interest expense (income), $mNaN
Earnings before tax, $m-91NaN
Tax expense, $m0NaN
Net income, $m-92NaN

BALANCE SHEET

Cash and short-term investments, $m37NaN
Total assets, $m363NaN
Adjusted assets (=assets-cash), $m326NaN
Average production assets, $m147NaN
Working capital, $m49NaN
Total debt, $m2NaN
Total liabilities, $m102NaN
Total equity, $m261NaN
Debt-to-equity ratio0.009NaN
Adjusted equity ratio0.695NaN

CASH FLOW

Net income, $m-92NaN
Depreciation, amort., depletion, $m10NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-82NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-6NaN
Free cash flow, $m-77NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m49
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount