Valuation BlackRock, Inc. Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:47 2026-07-28 EDT			After hours 16:00:01
960.20 ^EUR	+3.63%		964.30	+0.43%

06-19	Abu Dhabi's MGX weighs multi-billion deal for data centre operator DayOne, sources say	RE
06-19	Private credit roundup: Private markets face renewed scrutiny over liquidity and valuations	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	164,627	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	-0.87%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	161,280	156,522	150,574
Change	-	-22.99%	13.51%	31.99%	5.71%	-3.64%	-2.95%	-3.8%
P/E	24x	20.9x	22.2x	24.4x	30.3x	19.7x	17.5x	15.4x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	2.88x	2.67x	2.43x
PEG	-	-1.9x	2.97x	1.6x	-1.9x	0.4x	1.4x	1.1x
Capitalization / Revenue	7.18x	5.95x	6.76x	7.78x	6.86x	5.63x	5.04x	4.51x
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	8.85x
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	16.2x	14.4x	12x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	6.18%	6.97%	8.33%
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%	2.16%	2.34%	2.58%
EPS ²	38.22	33.97	36.51	42.01	35.31	53.99	60.53	68.8
Distribution rate	43.2%	57.5%	54.8%	48.6%	59%	42.5%	41%	39.9%
Net sales ¹	19,374	17,873	17,859	20,407	24,216	29,264	32,650	36,538
EBITDA ¹	7,865	6,803	6,702	8,103	10,726	13,648	15,444	17,015
EBIT ¹	7,450	6,385	6,275	7,574	7,045	11,316	12,710	14,697
Net income ¹	5,901	5,178	5,502	6,369	5,553	8,682	9,692	10,694
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	1,062.14	1,062.14	1,062.14
Nbr of stocks (in thousands)	151,917	150,196	148,762	154,879	155,151	154,995	-	-
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.($)
UBS GROUP AG	15.52x	3.61x	-	2.32%	162B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.14x	7.56x	-	1.46%	107B
BROOKFIELD ASSET MANAGEMENT LTD.	25.78x	12.04x	20.69x	4.18%	75.96B
STATE STREET CORPORATION	13.85x	5.3x	-	1.9%	50.73B
AMERIPRISE FINANCIAL, INC.	11.93x	1.8x	5.52x	1.23%	47.56B
3I GROUP PLC	5.51x	5.78x	4.74x	3.37%	37.4B
NORTHERN TRUST CORPORATION	14.54x	5.32x	16.57x	1.84%	33.39B
T. ROWE PRICE GROUP, INC.	11.66x	2.71x	6.72x	4.35%	25.54B
Average	14.49x	5.51x	10.85x	2.58%	67.51B
Weighted average by Cap.	15.87x	5.79x	12.45x	2.41%