|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 122.90 USD | +0.61% |
|
-0.10% | -20.01% |
| 03:02pm | Rothschild & Co Redburn Adjusts Price Target on Blackstone to $133 From $130 | MT |
| 08:00am | PRESS DIGEST-Financial Times - July 10 | RE |
Company Valuation: Blackstone Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 92,857 | 55,019 | 99,209 | 1,32,400 | 1,20,650 | 95,948 | - | - |
| Change | - | -40.75% | 80.32% | 33.46% | -8.88% | -20.47% | - | - |
| Enterprise Value (EV) 1 | 98,543 | 63,117 | 1,07,557 | 1,41,749 | 1,30,464 | 1,05,478 | 1,04,866 | 1,04,856 |
| Change | - | -35.95% | 70.41% | 31.79% | -7.96% | -19.15% | -0.58% | -0.01% |
| P/E | 27.1x | 14.4x | 33.1x | 37.2x | 27.7x | 20.6x | 16.6x | 15x |
| PBR | 16.5x | 11.4x | 22.6x | 15.4x | 13.3x | 10.8x | 9.9x | 8.99x |
| PEG | - | 1.72x | -1.4x | 2.1x | 1.4x | 3.18x | 0.7x | 1.4x |
| Capitalization / Revenue | 7.96x | 4.37x | 10.2x | 11.4x | 9.23x | 6.56x | 5.09x | 4.59x |
| EV / Revenue | 8.45x | 5.01x | 11.1x | 12.2x | 9.98x | 7.21x | 5.56x | 5.02x |
| EV / EBITDA | 13.7x | 8.08x | 17.2x | 19.6x | 15.5x | 13.9x | 10.6x | 9.55x |
| EV / EBIT | 13.8x | 8.15x | 17.5x | 19.9x | 15.7x | 13x | 9.55x | 9.72x |
| EV / FCF | 25.1x | 10.3x | 28.1x | 41.4x | 28.7x | 17.3x | 9.39x | 14.3x |
| FCF Yield | 3.98% | 9.67% | 3.56% | 2.41% | 3.49% | 5.77% | 10.6% | 7.01% |
| Dividend per Share 2 | 4.06 | 4.4 | 3.35 | 3.95 | 4.74 | 5.139 | 6.426 | 7.021 |
| Rate of return | 3.14% | 5.93% | 2.56% | 2.29% | 3.08% | 4.21% | 5.26% | 5.75% |
| EPS 2 | 4.77 | 5.17 | 3.95 | 4.64 | 5.57 | 5.931 | 7.347 | 8.152 |
| Distribution rate | 85.1% | 85.1% | 84.8% | 85.1% | 85.1% | 86.6% | 87.5% | 86.1% |
| Net sales 1 | 11,663 | 12,590 | 9,694 | 11,649 | 13,077 | 14,634 | 18,852 | 20,901 |
| EBITDA 1 | 7,179 | 7,810 | 6,255 | 7,220 | 8,397 | 7,571 | 9,882 | 10,982 |
| EBIT 1 | 7,127 | 7,741 | 6,161 | 7,121 | 8,298 | 8,109 | 10,977 | 10,787 |
| Net income 1 | 6,171 | 6,633 | 5,061 | 5,967 | 7,111 | 7,534 | 9,597 | 10,593 |
| Net Debt 1 | 5,686 | 8,098 | 8,348 | 9,349 | 9,814 | 9,530 | 8,917 | 8,908 |
| Reference price 2 | 129.39 | 74.19 | 130.92 | 172.42 | 154.14 | 122.15 | 122.15 | 122.15 |
| Nbr of stocks (in thousands) | 7,17,651 | 7,41,598 | 7,57,781 | 7,67,895 | 7,82,728 | 7,85,497 | - | - |
| Announcement Date | 27/01/22 | 26/01/23 | 25/01/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.59x | 7.21x | 13.93x | 4.21% | 9.59TCr | |
| 26.12x | 10.8x | 16.23x | 0.82% | 8.64TCr | |
| 20.43x | - | - | 4.45% | 2.74TCr | |
| 11.95x | 4.67x | 9.16x | 5.39% | 2.03TCr | |
| 17.59x | 1.83x | 6.88x | 3.9% | 1.75TCr | |
| 13.25x | 4.32x | 11.72x | 3.17% | 1.59TCr | |
| 11.82x | 9.17x | - | 10.43% | 1.32TCr | |
| 36.84x | 20.41x | 29.36x | 2.17% | 1.23TCr | |
| 81.58x | 6.21x | 19.74x | 1.37% | 893.65Cr | |
| Average | 26.69x | 8.08x | 15.29x | 3.99% | 3.31TCr | |
| Weighted average by Cap. | 23.14x | 8.31x | 14.65x | 3.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BX Stock
- Valuation Blackstone Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition