Valuation BlackRock, Inc. London S.E.

Stocks

Market Closed - London S.E. 09:30:13 2026-10-01 EDT			5-day change	1st Jan Change
1,060.48 ^USD	-1.10%		0.00%	+10.90%

10-01	Sodali hires da Silva Vint for M&A and Activism	RE
10-01	Temasek comfortable with current AI spending levels, executive says	RE

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	164,837	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	-0.74%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	162,182	157,606	151,874
Change	-	-22.99%	13.51%	31.99%	5.71%	-3.1%	-2.82%	-3.64%
P/E	24x	20.9x	22.2x	24.4x	30.3x	19.4x	17.3x	15.1x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	2.89x	2.68x	2.45x
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	5.63x	5.04x	4.5x
EV / Revenue	7.08x	5.91x	6.72x	7.76x	6.91x	5.54x	4.82x	4.14x
EV / EBITDA	17.4x	15.5x	17.9x	19.5x	15.6x	11.9x	10.1x	8.8x
EV / EBIT	18.4x	16.5x	19.1x	20.9x	23.8x	14.3x	12.3x	10.2x
EV / FCF	29.8x	23.9x	31.4x	33.7x	47.1x	16.3x	14.5x	12.1x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	6.14%	6.92%	8.26%
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%	2.58%
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	1,064.36	1,064.36	1,064.36
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.	19.29x	5.51x	11.79x	2.17%	164B
UBS GROUP AG	14.02x	3.42x	-	2.52%	148B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.65x	7.16x	-	1.59%	98.13B
BLACKSTONE INC.	18.63x	6.56x	12.5x	4.6%	89.66B
KKR & CO. INC.	24.48x	-	-	0.86%	81.95B
BROOKFIELD ASSET MANAGEMENT LTD.	21.02x	11.26x	16.31x	4.49%	71.46B
STATE STREET CORPORATION	13.02x	5.12x	-	2.01%	47.96B
AMERIPRISE FINANCIAL, INC.	10.8x	1.6x	4.9x	1.36%	43.49B
Average	17.12x	5.80x	11.37x	2.45%	93.05B
Weighted average by Cap.	17.52x	5.76x	12.02x	2.48%