Blue Line Protection Group, Inc. (BLPG) intrinsic value & 10-year financials
Blue Line Protection Group, Inc. (BLPG) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 5.8% a year to $4.4M, with an average return on invested capital of 53.7%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.04
- Market cap
- $797.7K
- Revenue (FY2024)
- $4.4M
- Revenue growth (10-yr CAGR)
- 5.8%
- ROIC (10-yr avg)
- 53.7%
- Free cash flow (FY2024)
- $262.5K
BLPG 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $4.4M | $241.7K | $0.01 | $262.5K | 7.9% | -30.7% |
| FY2023 | $4.4M | $351.2K | $0.01 | $628.3K | 17.3% | -21.6% |
| FY2022 | $3.9M | -$294.5K | -$0.02 | $335.7K | 2.1% | 12.7% |
| FY2021 | $4.7M | $1.8M | $0.07 | $837.4K | 27.0% | -44.5% |
| FY2020 | $4.1M | -$934.6K | -$0.06 | $423.8K | 19.2% | 21.4% |
| FY2019 | $4.1M | -$1.6M | $0.00 | -$422.7K | -7.5% | 45.3% |
| FY2018 | $4.1M | -$1.3M | -$0.00 | -$1.1M | -20.4% | 33.5% |
| FY2017 | $3.9M | -$2.7M | — | -$755.1K | -26.6% | 99.0% |
| FY2016 | $2.8M | -$2.4M | — | -$1.5M | -71.0% | 665.2% |
| FY2015 | $2.6M | -$1.3M | -$0.00 | -$686.0K | -45.1% | -242.9% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Blue Line Protection Group, Inc. has demonstrated mature, steady growth, with revenue compounding at 5.8% annually over the past decade.
Blue Line Protection Group, Inc. returns on capital have been average, hovering around 11.9% ROIC over the decade.
Over the decade, Blue Line Protection Group, Inc. shows that management has aggressively returned capital to shareholders by retiring 97.1% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Blue Line Protection Group, Inc. is modeled at -47.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-0.75 per share.