|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 123.02 USD | -0.91% |
|
-3.13% | -20.15% |
| 09:03am | Calendar Thursday, July 23 | FW |
| 08:46am | Wellington, Vanguard, Blackstone launch funds targeting wealthy investors | 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 | 132,400 | 120,650 | 97,519 | - | - |
| Change | - | -40.75% | 80.32% | 33.46% | -8.88% | -19.17% | - | - |
| Enterprise Value (EV) 1 | 98,543 | 63,117 | 107,557 | 141,749 | 130,464 | 107,175 | 106,475 | 106,554 |
| Change | - | -35.95% | 70.41% | 31.79% | -7.96% | -17.85% | -0.65% | 0.07% |
| P/E | 27.1x | 14.4x | 33.1x | 37.2x | 27.7x | 21x | 17x | 15x |
| PBR | 16.5x | 11.4x | 22.6x | 15.4x | 13.3x | 11.2x | 10.2x | 9.34x |
| PEG | - | 1.72x | -1.4x | 2.1x | 1.4x | 3.52x | 0.7x | 1.1x |
| Capitalization / Revenue | 7.96x | 4.37x | 10.2x | 11.4x | 9.23x | 6.63x | 5.25x | 4.68x |
| EV / Revenue | 8.45x | 5.01x | 11.1x | 12.2x | 9.98x | 7.29x | 5.74x | 5.12x |
| EV / EBITDA | 13.7x | 8.08x | 17.2x | 19.6x | 15.5x | 14.2x | 10.8x | 9.7x |
| EV / EBIT | 13.8x | 8.15x | 17.5x | 19.9x | 15.7x | 13.1x | 9.75x | 9.95x |
| EV / FCF | 25.1x | 10.3x | 28.1x | 41.4x | 28.7x | 17.6x | 9.54x | 14.5x |
| FCF Yield | 3.98% | 9.67% | 3.56% | 2.41% | 3.49% | 5.68% | 10.5% | 6.9% |
| Dividend per Share 2 | 4.06 | 4.4 | 3.35 | 3.95 | 4.74 | 5.091 | 6.408 | 7.063 |
| Rate of return | 3.14% | 5.93% | 2.56% | 2.29% | 3.08% | 4.1% | 5.16% | 5.69% |
| EPS 2 | 4.77 | 5.17 | 3.95 | 4.64 | 5.57 | 5.902 | 7.298 | 8.273 |
| Distribution rate | 85.1% | 85.1% | 84.8% | 85.1% | 85.1% | 86.2% | 87.8% | 85.4% |
| Net sales 1 | 11,663 | 12,590 | 9,694 | 11,649 | 13,077 | 14,700 | 18,562 | 20,830 |
| 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 | 8,163 | 10,925 | 10,714 |
| Net income 1 | 6,171 | 6,633 | 5,061 | 5,967 | 7,111 | 7,491 | 9,494 | 10,853 |
| Net Debt 1 | 5,686 | 8,098 | 8,348 | 9,349 | 9,814 | 9,655 | 8,955 | 9,035 |
| Reference price 2 | 129.39 | 74.19 | 130.92 | 172.42 | 154.14 | 124.15 | 124.15 | 124.15 |
| Nbr of stocks (in thousands) | 717,651 | 741,598 | 757,781 | 767,895 | 782,728 | 785,497 | - | - |
| Announcement Date | 1/27/22 | 1/26/23 | 1/25/24 | 1/30/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.03x | 7.29x | 14.16x | 4.1% | 97.52B | |
| 26.57x | 11.78x | 16.35x | 0.81% | 87.19B | |
| 20.44x | - | - | 4.48% | 27.24B | |
| 12.18x | 4.75x | 9.35x | 5.28% | 20.62B | |
| 16.81x | 1.78x | 6.68x | 4.03% | 16.96B | |
| 14.24x | 4.28x | 10.35x | 3.15% | 16.06B | |
| 12.18x | 9.32x | - | 10.13% | 13.61B | |
| 36.8x | - | - | - | 12.9B | |
| 34.14x | 18.66x | 27.09x | 2.33% | 11.49B | |
| Average | 21.60x | 8.27x | 14.00x | 4.29% | 33.73B | |
| Weighted average by Cap. | 22.14x | 8.64x | 14.37x | 3.39% |
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.
Select your edition
All financial news and data tailored to specific country editions
