Valuation BlackRock, Inc. Xetra

Stocks

Real-time Estimate Tradegate 07:41:41 2026-09-16 EDT			5-day change	1st Jan Change
919.60 ^EUR	+0.63%		-0.93%	-0.39%

07:21am	BlackRock Unveils LifePath Solutions Customizable Target Date Design Framework	CI
07:00am	BlackRock Rolls Out LifePath Solutions Offering	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	163,954	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	-1.27%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	160,607	155,850	149,901
Change	-	-22.99%	13.51%	31.99%	5.71%	-4.04%	-2.96%	-3.82%
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	2.42x
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	5.48x	4.76x	4.09x
EV / EBITDA	17.4x	15.5x	17.9x	19.5x	15.6x	11.7x	10x	8.68x
EV / EBIT	18.4x	16.5x	19.1x	20.9x	23.8x	14x	12.1x	10.1x
EV / FCF	29.8x	23.9x	31.4x	33.7x	47.1x	16.1x	14.3x	12x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	6.2%	7%	8.36%
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	29,285	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	1,058.66	1,058.66	1,058.66
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKROCK, INC.	19.3x	5.48x	11.74x	2.16%	164B
UBS GROUP AG	14.6x	3.54x	-	2.42%	156B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.79x	7.46x	-	1.49%	105B
BROOKFIELD ASSET MANAGEMENT LTD.	20.46x	11.53x	16.73x	4.39%	73.21B
STATE STREET CORPORATION	13.84x	5.3x	-	1.89%	50.86B
AMERIPRISE FINANCIAL, INC.	12.27x	1.89x	5.8x	1.2%	49.41B
3I GROUP PLC	5.01x	5.19x	3.73x	3.65%	35.12B
NORTHERN TRUST CORPORATION	14.02x	5.16x	16.08x	1.88%	32.7B
Average	14.54x	5.70x	10.82x	2.38%	83.33B
Weighted average by Cap.	15.98x	5.69x	11.55x	2.33%