Valuation BlackRock, Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-05-14 EDT			5-day change	1st Jan Change
1,104.03 ^USD	+0.91%		+3.40%	+3.15%

05-14	Sumitomo Forestry America Inc. completed the acquisition of Tri Pointe Homes, Inc. from BlackRock, Inc., Dimensional Fund Advisors LP, Fidelity Management & Research Company LLC, State Street Corporation, The Vanguard Group, Inc. and others.	CI
05-14	Netcracker Technology Corporation completed the acquisition of CSG Systems International, Inc. from BlackRock, Inc., The Vanguard Group, Inc. and others.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	139,089	106,433	120,765	158,768	166,064	171,383	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	3.2%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	168,141	163,846	158,741
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	22.5x	20.8x	18.1x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	3.28x	3.09x	2.57x
PEG	-	-1.9x	2.97x	1.6x	-1.9x	0.6x	2.46x	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%	2.06%	2.26%	2.5%
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	1,104.03	1,104.03	1,104.03
Nbr of stocks (in thousands)	151,917	150,196	148,762	154,879	155,151	155,234	-	-
Announcement Date	1/14/22	1/13/23	1/12/24	1/15/25	1/15/26	-	-	-

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.	22.33x	5.97x	12.92x	2.08%	170B
UBS GROUP AG	13.92x	3.22x	-	2.69%	141B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.42x	7.01x	-	1.64%	92.65B
BROOKFIELD ASSET MANAGEMENT LTD.	24.73x	12.2x	17.54x	4.15%	76.42B
AMERIPRISE FINANCIAL, INC.	11.08x	1.58x	4.97x	1.42%	42.18B
STATE STREET CORPORATION	12.58x	4.91x	-	2.26%	41.95B
3I GROUP PLC	4.07x	3.95x	4.27x	3.36%	33.31B
NORTHERN TRUST CORPORATION	14.52x	5.04x	15.76x	1.99%	30.16B
GF SECURITIES CO., LTD.	8.78x	2.29x	-	3.53%	22.4B
Average	14.16x	5.13x	11.09x	2.57%	72.18B
Weighted average by Cap.	16.68x	5.63x	12.39x	2.47%