Beeline Holdings, Inc. (BLNE) intrinsic value & 10-year financials
Beeline Holdings, Inc. (BLNE) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 15.6% a year to $7.8M, with an average return on invested capital of -171.2%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.78
- Market cap
- $11.1M
- Revenue (FY2025)
- $7.8M
- Revenue growth (10-yr CAGR)
- 15.6%
- ROIC (10-yr avg)
- -171.2%
- Free cash flow (FY2025)
- -$21.5M
BLNE 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $7.8M | -$23.2M | -$2.23 | -$21.5M | -251.5% | -46.0% |
| FY2024 | $3.8M | -$11.3M | -$0.82 | — | -239.4% | -37.6% |
| FY2023 | $10.5M | -$7.5M | -$0.12 | -$2.0M | -45.9% | -83.9% |
| FY2022 | $13.9M | -$16.3M | -$0.38 | -$3.4M | -47.9% | -111.3% |
| FY2021 | $12.9M | -$2.2M | — | -$6.2M | -53.5% | -16.9% |
| FY2020 | $14.8M | -$9.6M | — | -$3.5M | -55.4% | -112.3% |
| FY2019 | $17.0M | -$16.9M | — | -$11.3M | -80.6% | -145.8% |
| FY2018 | $7.2M | -$9.0M | — | -$15.2M | -114.7% | -117.1% |
| FY2017 | $3.8M | -$5.3M | — | -$7.7M | -127.4% | -186.8% |
| FY2016 | $2.1M | -$5.2M | — | -$5.0M | -203.9% | -853.9% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Beeline Holdings, Inc. is a consistent compounder, expanding top-line revenue at 15.6% annually over the past decade.
Beeline Holdings, Inc. has historically struggled to out-earn its cost of capital, averaging just -68.1% ROIC.
Beeline Holdings, Inc. has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Beeline Holdings, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-74.07 per share.