Valuation BlackRock, Inc. London S.E.

Stocks

Delayed London S.E. 09:30:01 2026-08-28 EDT			5-day change	1st Jan Change
1,170.56 ^USD	-1.37%		-.--%	+22.41%

09-02	ETFs: how foreign investors dodge the 30% US tax on American dividends
09-01	Hornbeck Offshore Services, Inc. completed the acquisition of Helix Energy Solutions Group, Inc. from a group of shareholders in a reverse merger transaction.	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	171,453	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	3.24%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	168,106	163,348	157,400
Change	-	-22.99%	13.51%	31.99%	5.71%	0.44%	-2.83%	-3.64%
P/E	24x	20.9x	22.2x	24.4x	30.3x	20.2x	18x	15.7x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	3x	2.78x	2.53x
PEG	-	-1.9x	2.97x	1.6x	-1.9x	0.4x	1.5x	1.1x
Capitalization / Revenue	7.18x	5.95x	6.76x	7.78x	6.86x	5.85x	5.24x	4.67x
EV / Revenue	7.08x	5.91x	6.72x	7.76x	6.91x	5.74x	4.99x	4.29x
EV / EBITDA	17.4x	15.5x	17.9x	19.5x	15.6x	12.3x	10.5x	9.12x
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	16.9x	15x	12.6x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	5.92%	6.68%	7.97%
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%	2.07%	2.24%	2.48%
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	1,107.08	1,107.08	1,107.08
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.	20.18x	5.74x	12.29x	2.07%	171B
UBS GROUP AG	15.6x	3.74x	-	2.27%	168B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.59x	7.69x	-	1.42%	110B
BROOKFIELD ASSET MANAGEMENT LTD.	24.11x	12.61x	21.63x	4.05%	79.37B
STATE STREET CORPORATION	14.2x	5.39x	-	1.84%	52.2B
AMERIPRISE FINANCIAL, INC.	12.11x	1.86x	5.7x	1.21%	48.75B
3I GROUP PLC	5.35x	5.51x	3.95x	3.42%	37.29B
NORTHERN TRUST CORPORATION	14.44x	5.26x	16.41x	1.82%	33.66B
Average	15.45x	5.97x	12.00x	2.26%	87.61B
Weighted average by Cap.	17.05x	6.01x	12.96x	2.22%