Valuation Blackstone Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:01 2024-09-06 pm EDT			5-day change	1st Jan Change
137.12 ^USD	-0.83%		-3.68%	+4.74%

Sep. 06	Blackstone, Vista in Discussions to Acquire Smartsheet	MT
Sep. 06	Blackstone Lines Up AU$5.5 Billion Loan for Airtrunk Purchase from Macquarie	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	37,795	45,409	92,857	55,019	99,209	105,001	-	-
Change	-	20.14%	104.49%	-40.75%	80.32%	5.84%	-	-
Enterprise Value (EV) ¹	46,858	49,131	98,543	63,117	107,557	113,288	113,045	112,998
Change	-	4.85%	100.57%	-35.95%	70.41%	5.33%	-0.21%	-0.04%
P/E ratio	24.2x	24.5x	27.1x	14.4x	33.1x	30.4x	23.6x	20.6x
PBR	5.36x	6.66x	16.5x	11.4x	22.6x	14.9x	12.2x	13.6x
PEG	-	1.7x	0.3x	1.72x	-1.4x	2.1x	0.8x	1.4x
Capitalization / Revenue	5.15x	6.97x	7.96x	4.37x	10.2x	8.86x	7.07x	6.26x
EV / Revenue	6.39x	7.54x	8.45x	5.01x	11.1x	9.55x	7.61x	6.74x
EV / EBITDA	14.2x	12.8x	13.7x	8.08x	17.2x	17.1x	13.2x	12.3x
EV / EBIT	14.4x	12.9x	13.8x	8.15x	17.5x	17x	13.1x	11.5x
EV / FCF	-	26.9x	25.1x	10.3x	28.1x	13.3x	13.5x	13.9x
FCF Yield	-	3.71%	3.98%	9.67%	3.56%	7.52%	7.43%	7.21%
Dividend per Share ²	1.95	2.26	4.06	4.4	3.35	3.939	5.078	5.883
Rate of return	3.49%	3.49%	3.14%	5.93%	2.56%	2.87%	3.7%	4.29%
EPS ²	2.31	2.65	4.77	5.17	3.95	4.516	5.811	6.663
Distribution rate	84.4%	85.3%	85.1%	85.1%	84.8%	87.2%	87.4%	88.3%
Net sales ¹	7,338	6,515	11,663	12,590	9,694	11,857	14,862	16,767
EBITDA ¹	3,288	3,846	7,179	7,810	6,255	6,638	8,594	9,172
EBIT ¹	3,262	3,811	7,127	7,741	6,161	6,663	8,652	9,848
Net income ¹	2,871	3,342	6,171	6,633	5,061	5,881	7,483	8,428
Net Debt ¹	9,062	3,722	5,686	8,098	8,348	8,287	8,044	7,997
Reference price ²	55.94	64.81	129.39	74.19	130.92	137.12	137.12	137.12
Nbr of stocks (in thousands)	675,640	700,649	717,651	741,598	757,781	765,760	-	-
Announcement Date	1/30/20	1/27/21	1/27/22	1/26/23	1/25/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BLACKSTONE INC.	30.36x	9.55x	17.07x	+2.87%	105B
KKR & CO. INC.	30.25x	14.42x	20.09x	+0.60%	103B
ARES MANAGEMENT CORPORATION	33x	8.47x	16.57x	+2.72%	27.44B
LEGAL & GENERAL PLC	12.12x	1.16x	-	+9.47%	17.33B
AMUNDI	10.59x	3.95x	8.04x	+6.38%	14.88B
THE CARLYLE GROUP INC.	13.04x	3.88x	13.69x	+3.77%	13.27B
HDFC ASSET MANAGEMENT COMPANY LIMITED	40.62x	24.55x	36.43x	+1.90%	11.24B
FRANKLIN RESOURCES, INC.	11.47x	1.06x	4.99x	+6.46%	10B
BLUE OWL CAPITAL INC.	21.09x	5.04x	8.58x	+4.51%	9.04B
INFRATIL LIMITED	32.6x	4.87x	16.8x	+1.72%	7.11B
Average	23.51x	7.70x	15.81x	+4.04%	31.85B
Weighted average by Cap.	27.47x	10.11x	17.52x	+2.78%