Valuation BlackRock, Inc. Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 2026-08-21			5-day change	1st Jan Change
985.80 ^EUR	-0.52%		-1.22%	+6.58%

08-24	BlackRock Sounding Out Buyers for TCP Private Credit Assets	MT
08-24	BlackRock Sounding Out Buyers for TCP Private Credit Assets	MT

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	181,601	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	9.36%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	178,255	173,497	167,549
Change	-	-22.99%	13.51%	31.99%	5.71%	6.51%	-2.67%	-3.43%
P/E	24x	20.9x	22.2x	24.4x	30.3x	21.4x	19.1x	16.6x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	3.18x	2.94x	2.68x
PEG	-	-1.9x	2.97x	1.6x	-1.9x	0.4x	1.6x	1.1x
Capitalization / Revenue	7.18x	5.95x	6.76x	7.78x	6.86x	6.2x	5.55x	4.95x
EV / Revenue	7.08x	5.91x	6.72x	7.76x	6.91x	6.09x	5.3x	4.57x
EV / EBITDA	17.4x	15.5x	17.9x	19.5x	15.6x	13x	11.1x	9.7x
EV / EBIT	18.4x	16.5x	19.1x	20.9x	23.8x	15.6x	13.5x	11.3x
EV / FCF	29.8x	23.9x	31.4x	33.7x	47.1x	17.9x	15.9x	13.4x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	5.59%	6.29%	7.48%
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%	1.95%	2.12%	2.34%
EPS ²	38.22	33.97	36.51	42.01	35.31	54.86	61.47	70.66
Distribution rate	43.2%	57.5%	54.8%	48.6%	59%	41.8%	40.4%	38.8%
Net sales ¹	19,374	17,873	17,859	20,407	24,216	29,285	32,733	36,685
EBITDA ¹	7,865	6,803	6,702	8,103	10,726	13,677	15,571	17,265
EBIT ¹	7,450	6,385	6,275	7,574	7,045	11,434	12,837	14,885
Net income ¹	5,901	5,178	5,502	6,369	5,553	8,816	9,837	10,980
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	1,172.61	1,172.61	1,172.61
Nbr of stocks (in thousands)	151,917	150,196	148,762	154,879	155,151	154,869	-	-
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.	21.08x	6x	12.85x	1.98%	182B
UBS GROUP AG	14.85x	3.59x	-	2.39%	165B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.2x	7.58x	-	1.46%	110B
BROOKFIELD ASSET MANAGEMENT LTD.	25.37x	13.29x	22.8x	3.85%	83.63B
STATE STREET CORPORATION	13.99x	5.34x	-	1.87%	52.45B
AMERIPRISE FINANCIAL, INC.	12.19x	1.88x	5.75x	1.2%	49.57B
3I GROUP PLC	5.73x	5.64x	4.13x	3.26%	40.11B
NORTHERN TRUST CORPORATION	14.44x	5.26x	16.4x	1.82%	34.15B
Average	15.61x	6.07x	12.39x	2.23%	89.56B
Weighted average by Cap.	17.24x	6.15x	13.50x	2.21%