SW · BLIN.SW
Price · as of 2019-12-31
—
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $36.25 | — |
| Graham Formula(GF) | $31.43 | — |
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 |
|---|---|---|---|---|---|
| 2005 | $55.47 | $225.03 | |||
| 2006 | $59.30 | $555.75 | |||
| 2007 | $40.60 | $82.76 | |||
| 2008 | $31.38 | $2.49 | |||
| 2009 | $39.38 | $96.37 | |||
| 2010 | $51.02 | $143.74 | |||
| 2011 | $22.96 | $0.00 | |||
| 2012 | $40.74 | $0.00 | |||
| 2013 | $56.56 | $149.58 | |||
| 2014 | $38.65 | $0.00 | |||
| 2015 | $46.38 | $48.20 | |||
| 2016 | $56.23 | $49.87 | |||
| 2017 | $57.95 | $41.94 | |||
| 2018 | $65.32 | $103.20 | |||
| 2019 | $36.25 | $31.43 |
AI valuation
Our deep-learning model estimates 's (BLIN.SW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- —
- AI upside
- —
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
—
— upside
Graham-Dodd
$36.25
— upside
Graham Formula
$31.43
— upside
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ —) − 1 = — (DCF, example).