Valuation BlackRock, Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange 11:36:36 2026-09-30 EDT			5-day change	1st Jan Change
887.50 ^CHF	+0.19%		+0.76%	+3.86%

09-30	SoftBank Group Corp. completed the acquisition of DigitalBridge Group, Inc. from The Vanguard Group, Inc., BlackRock, Inc., Pentwater Capital Management LP, Bank of America Corporation, and others.	CI
09-30	TXSE Group Inc. announced that it has received $155 million in funding from BlackRock, Inc., Charles & Potomac Capital, LLC, Citadel Enterprise Americas LLC, JPMorgan Chase & Co., Bank of America Corporation, The Goldman Sachs Group, Inc. and other investors	CI

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	163,897	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	-1.31%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	161,242	156,666	150,934
Change	-	-22.99%	13.51%	31.99%	5.71%	-3.66%	-2.84%	-3.66%
P/E	24x	20.9x	22.2x	24.4x	30.3x	19.3x	17.2x	15x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	2.87x	2.66x	2.43x
PEG	-	-1.9x	2.97x	1.6x	-1.9x	0.3x	1.4x	1x
Capitalization / Revenue	7.18x	5.95x	6.76x	7.78x	6.86x	5.6x	5.01x	4.47x
EV / Revenue	7.08x	5.91x	6.72x	7.76x	6.91x	5.51x	4.79x	4.12x
EV / EBITDA	17.4x	15.5x	17.9x	19.5x	15.6x	11.8x	10.1x	8.75x
EV / EBIT	18.4x	16.5x	19.1x	20.9x	23.8x	14.2x	12.2x	10.2x
EV / FCF	29.8x	23.9x	31.4x	33.7x	47.1x	16.2x	14.4x	12x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	6.18%	6.96%	8.31%
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%	2.17%	2.34%	2.59%
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	29,288	32,715	36,652
EBITDA ¹	7,865	6,803	6,702	8,103	10,726	13,682	15,573	17,257
EBIT ¹	7,450	6,385	6,275	7,574	7,045	11,342	12,829	14,862
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	-2,655	-7,231	-12,963
Reference price ²	915.56	708.63	811.80	1,025.11	1,070.34	1,058.29	1,058.29	1,058.29
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BLACKROCK, INC.	19.47x	5.56x	11.89x	2.15%	165B
UBS GROUP AG	14.11x	3.44x	-	2.51%	149B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.91x	7.23x	-	1.57%	99.73B
BLACKSTONE INC.	18.95x	6.66x	12.69x	4.52%	91.19B
KKR & CO. INC.	24.98x	-	-	0.84%	83.64B
BROOKFIELD ASSET MANAGEMENT LTD.	21.1x	11.3x	16.37x	4.48%	71.72B
STATE STREET CORPORATION	13.28x	5.18x	-	1.97%	48.84B
AMERIPRISE FINANCIAL, INC.	10.91x	1.62x	4.96x	1.34%	43.93B
Average	17.34x	5.85x	11.48x	2.42%	94.13B
Weighted average by Cap.	17.74x	5.82x	12.14x	2.45%