Valuation BlackRock, Inc. London S.E.
Stocks
0QZZ
US09290D1019
Investment Management & Fund Operators
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,087.78 USD | -0.96% |
|
+5.63% | +1.75% |
| 06-19 | Abu Dhabi's MGX weighs multi-billion deal for data centre operator DayOne, sources say | RE |
| 06-19 | Private credit roundup: Private markets face renewed scrutiny over liquidity and valuations | RE |
Company Valuation: BlackRock, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 139,089 | 106,433 | 120,765 | 158,768 | 166,064 | 170,115 | - | - |
| Change | - | -23.48% | 13.47% | 31.47% | 4.6% | 2.44% | - | - |
| Enterprise Value (EV) 1 | 137,212 | 105,671 | 119,947 | 158,320 | 167,365 | 166,768 | 162,011 | 156,062 |
| Change | - | -22.99% | 13.51% | 31.99% | 5.71% | -0.36% | -2.85% | -3.67% |
| P/E | 24x | 20.9x | 22.2x | 24.4x | 30.3x | 20.3x | 18.1x | 16x |
| PBR | 3.68x | 2.81x | 3.06x | 3.34x | 2.97x | 2.97x | 2.75x | 2.51x |
| PEG | - | -1.9x | 2.97x | 1.6x | -1.9x | 0.4x | 1.5x | 1.2x |
| Capitalization / Revenue | 7.18x | 5.95x | 6.76x | 7.78x | 6.86x | 5.81x | 5.21x | 4.66x |
| EV / Revenue | 7.08x | 5.91x | 6.72x | 7.76x | 6.91x | 5.7x | 4.96x | 4.27x |
| EV / EBITDA | 17.4x | 15.5x | 17.9x | 19.5x | 15.6x | 12.2x | 10.5x | 9.17x |
| EV / EBIT | 18.4x | 16.5x | 19.1x | 20.9x | 23.8x | 14.7x | 12.7x | 10.6x |
| EV / FCF | 29.8x | 23.9x | 31.4x | 33.7x | 47.1x | 16.7x | 14.9x | 12.4x |
| FCF Yield | 3.35% | 4.19% | 3.19% | 2.97% | 2.12% | 5.97% | 6.73% | 8.03% |
| Dividend per Share 2 | 16.52 | 19.52 | 20 | 20.4 | 20.84 | 22.92 | 24.81 | 27.43 |
| Rate of return | 1.8% | 2.75% | 2.46% | 1.99% | 1.95% | 2.09% | 2.26% | 2.5% |
| EPS 2 | 38.22 | 33.97 | 36.51 | 42.01 | 35.31 | 53.99 | 60.53 | 68.8 |
| Distribution rate | 43.2% | 57.5% | 54.8% | 48.6% | 59% | 42.5% | 41% | 39.9% |
| Net sales 1 | 19,374 | 17,873 | 17,859 | 20,407 | 24,216 | 29,264 | 32,650 | 36,538 |
| EBITDA 1 | 7,865 | 6,803 | 6,702 | 8,103 | 10,726 | 13,648 | 15,444 | 17,015 |
| EBIT 1 | 7,450 | 6,385 | 6,275 | 7,574 | 7,045 | 11,316 | 12,710 | 14,697 |
| Net income 1 | 5,901 | 5,178 | 5,502 | 6,369 | 5,553 | 8,682 | 9,692 | 10,694 |
| Net Debt 1 | -1,877 | -762 | -818 | -448 | 1,301 | -3,347 | -8,104 | -14,053 |
| Reference price 2 | 915.56 | 708.63 | 811.80 | 1,025.11 | 1,070.34 | 1,097.55 | 1,097.55 | 1,097.55 |
| Nbr of stocks (in thousands) | 151,917 | 150,196 | 148,762 | 154,879 | 155,151 | 154,995 | - | - |
| Announcement Date | 1/14/22 | 1/13/23 | 1/12/24 | 1/15/25 | 1/15/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.52x | 3.61x | - | 2.32% | 161B | |
| 17.14x | 7.56x | - | 1.46% | 106B | |
| 25.78x | 12.04x | 20.69x | 4.18% | 76.87B | |
| 13.85x | 5.3x | - | 1.9% | 50.15B | |
| 11.93x | 1.8x | 5.52x | 1.23% | 48.32B | |
| 5.51x | 5.78x | 4.74x | 3.37% | 38.88B | |
| 14.54x | 5.32x | 16.57x | 1.84% | 33.09B | |
| 11.66x | 2.71x | 6.72x | 4.35% | 26.07B | |
| Average | 14.49x | 5.51x | 10.85x | 2.58% | 67.59B | |
| Weighted average by Cap. | 15.86x | 5.80x | 12.39x | 2.42% |
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
- BLK Stock
- 0QZZ Stock
- Valuation BlackRock, Inc.
Select your edition
All financial news and data tailored to specific country editions
