Valuation BlackRock, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 16:06:00 2026-09-22 EDT			5-day change	1st Jan Change
82.07 ^BRL	-2.49%		-2.85%	-8.93%

12:39am	India's fast-track route for low-risk foreign investors logs 164 sign-ups in 100 days, data shows	RE
10:53pm	Resolute Mining Says BlackRock Becomes Substantial Holder, Shares Up 7%	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	165,193	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	-0.52%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	161,846	157,088	151,140
Change	-	-22.99%	13.51%	31.99%	5.71%	-3.3%	-2.94%	-3.79%
P/E	24x	20.9x	22.2x	24.4x	30.3x	19.4x	17.4x	15.1x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	2.89x	2.68x	2.44x
PEG	-	-1.9x	2.97x	1.6x	-1.9x	0.4x	1.4x	1x
Capitalization / Revenue	7.18x	5.95x	6.76x	7.78x	6.86x	5.64x	5.05x	4.5x
EV / Revenue	7.08x	5.91x	6.72x	7.76x	6.91x	5.53x	4.8x	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	14.3x	12.2x	10.2x
EV / FCF	29.8x	23.9x	31.4x	33.7x	47.1x	16.2x	14.4x	12.1x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	6.15%	6.94%	8.3%
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%	2.15%	2.33%	2.57%
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	11,348	12,839	14,886
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	1,066.66	1,066.66	1,066.66
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.	19.44x	5.53x	11.83x	2.15%	165B
UBS GROUP AG	14.04x	3.43x	-	2.51%	150B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.29x	7.32x	-	1.54%	102B
BROOKFIELD CORPORATION	20.56x	11.59x	16.81x	4.36%	73.56B
STATE STREET CORPORATION	13.46x	5.22x	-	1.94%	49.51B
AMERIPRISE FINANCIAL, INC.	11.24x	1.69x	5.17x	1.31%	45.26B
3I GROUP PLC	5.15x	5.33x	3.83x	3.55%	35.73B
NORTHERN TRUST CORPORATION	13.59x	5.05x	15.75x	1.93%	31.72B
Average	14.22x	5.65x	10.68x	2.41%	81.65B
Weighted average by Cap.	15.75x	5.68x	11.56x	2.38%