Valuation BlackRock, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:03 16/05/2026 am IST			5-day change	1st Jan Change
1,081.90 ^USD	-2.00%		+1.33%	+1.08%

16/05	ValueAct Holdings reports share stake in KKR, cuts in Meta, Amazon, raises in Visa	RE
16/05	BlackRock private credit fund's valuations being probed by DOJ - Bloomberg news	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,39,089	1,06,433	1,20,765	1,58,768	1,66,064	1,71,383	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	3.2%	-	-
Enterprise Value (EV) ¹	1,37,212	1,05,671	1,19,947	1,58,320	1,67,365	1,68,141	1,63,846	1,58,741
Change	-	-22.99%	13.51%	31.99%	5.71%	0.46%	-2.55%	-3.12%
P/E ratio	24x	20.9x	22.2x	24.4x	30.3x	22.1x	20.4x	17.8x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	3.21x	3.02x	2.51x
PEG	-	-1.9x	2.97x	1.6x	-1.9x	0.6x	2.41x	1.2x
Capitalization / Revenue	7.18x	5.95x	6.76x	7.78x	6.86x	6.14x	5.56x	4.94x
EV / Revenue	7.08x	5.91x	6.72x	7.76x	6.91x	6.02x	5.31x	4.57x
EV / EBITDA	17.4x	15.5x	17.9x	19.5x	15.6x	13x	11.5x	10.1x
EV / EBIT	18.4x	16.5x	19.1x	20.9x	23.8x	15.2x	13.3x	10.9x
EV / FCF	29.8x	23.9x	31.4x	33.7x	47.1x	18.1x	15.8x	13.2x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	5.52%	6.34%	7.56%
Dividend per Share ²	16.52	19.52	20	20.4	20.84	22.71	25	27.65
Rate of return	1.8%	2.75%	2.46%	1.99%	1.95%	2.1%	2.31%	2.56%
EPS ²	38.22	33.97	36.51	42.01	35.31	49	53.14	60.93
Distribution rate	43.2%	57.5%	54.8%	48.6%	59%	46.4%	47%	45.4%
Net sales ¹	19,374	17,873	17,859	20,407	24,216	27,912	30,842	34,699
EBITDA ¹	7,865	6,803	6,702	8,103	10,726	12,892	14,216	15,745
EBIT ¹	7,450	6,385	6,275	7,574	7,045	11,041	12,315	14,539
Net income ¹	5,901	5,178	5,502	6,369	5,553	8,032	8,627	9,712
Net Debt ¹	-1,877	-762	-818	-448	1,301	-3,242	-7,537	-12,642
Reference price ²	915.56	708.63	811.80	1,025.11	1,070.34	1,081.90	1,081.90	1,081.90
Nbr of stocks (in thousands)	1,51,917	1,50,196	1,48,762	1,54,879	1,55,151	1,55,234	-	-
Announcement Date	14/01/22	13/01/23	12/01/24	15/01/25	15/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKROCK, INC.	22.53x	6.02x	13.04x	2.06%	17TCr
UBS GROUP AG	13.92x	3.22x	-	2.7%	14TCr
BANK OF NEW YORK MELLON CORPORATION (THE)	15.54x	7.04x	-	1.63%	9.33TCr
BROOKFIELD ASSET MANAGEMENT LTD.	25.53x	12.61x	18.12x	4.02%	7.89TCr
AMERIPRISE FINANCIAL, INC.	11.15x	1.6x	5.01x	1.41%	4.24TCr
STATE STREET CORPORATION	12.76x	4.95x	-	2.23%	4.26TCr
3I GROUP PLC	3.55x	3.45x	3.73x	3.85%	2.9TCr
NORTHERN TRUST CORPORATION	14.64x	5.07x	15.84x	1.98%	3.04TCr
GF SECURITIES CO., LTD.	8.57x	2.21x	-	3.61%	2.19TCr
Average	14.24x	5.13x	11.15x	2.61%	7.23TCr
Weighted average by Cap.	16.96x	5.71x	12.69x	2.47%