Valuation Blackstone Group LP Cinnober Boat
Stocks
0HO7
US09253U1088
Investment Management & Fund Operators
|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 05:58am | Blackstone Weighs Stake in India's IIFL Finance as Fairfax Eyes Exit | MT |
| 10:02pm | Blackstone Weighs Stake in India's IIFL Finance as Fairfax Eyes Exit | MT |
Company Valuation: Blackstone Group LP
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 92,857 | 55,019 | 99,209 | 132,400 | 120,650 | 108,911 | - | - |
| Change | - | -40.75% | 80.32% | 33.46% | -8.88% | -9.73% | - | - |
| Enterprise Value (EV) 1 | 98,543 | 63,117 | 107,557 | 141,749 | 130,464 | 117,794 | 117,469 | 118,047 |
| Change | - | -35.95% | 70.41% | 31.79% | -7.96% | -9.71% | -0.28% | 0.49% |
| P/E | 27.1x | 14.4x | 33.1x | 37.2x | 27.7x | 22.6x | 18.4x | 16.6x |
| PBR | 16.5x | 11.4x | 22.6x | 15.4x | 13.3x | 11.9x | 11.3x | 10.7x |
| PEG | - | 1.72x | -1.4x | 2.1x | 1.4x | 2.81x | 0.8x | 1.5x |
| Capitalization / Revenue | 7.96x | 4.37x | 10.2x | 11.4x | 9.23x | 7.25x | 5.85x | 5.23x |
| EV / Revenue | 8.45x | 5.01x | 11.1x | 12.2x | 9.98x | 7.84x | 6.31x | 5.67x |
| EV / EBITDA | 13.7x | 8.08x | 17.2x | 19.6x | 15.5x | 15x | 11.9x | 10.8x |
| EV / EBIT | 13.8x | 8.15x | 17.5x | 19.9x | 15.7x | 14.5x | 11x | 10.9x |
| EV / FCF | 25.1x | 10.3x | 28.1x | 41.4x | 28.7x | 12.4x | 10.5x | 16x |
| FCF Yield | 3.98% | 9.67% | 3.56% | 2.41% | 3.49% | 8.07% | 9.55% | 6.27% |
| Dividend per Share 2 | 4.06 | 4.4 | 3.35 | 3.95 | 4.74 | 5.156 | 6.36 | 7.012 |
| Rate of return | 3.14% | 5.93% | 2.56% | 2.29% | 3.08% | 3.79% | 4.67% | 5.15% |
| EPS 2 | 4.77 | 5.17 | 3.95 | 4.64 | 5.57 | 6.019 | 7.385 | 8.21 |
| Distribution rate | 85.1% | 85.1% | 84.8% | 85.1% | 85.1% | 85.7% | 86.1% | 85.4% |
| Net sales 1 | 11,663 | 12,590 | 9,694 | 11,649 | 13,077 | 15,030 | 18,622 | 20,806 |
| EBITDA 1 | 7,179 | 7,810 | 6,255 | 7,220 | 8,397 | 7,836 | 9,884 | 10,972 |
| EBIT 1 | 7,127 | 7,741 | 6,161 | 7,121 | 8,298 | 8,110 | 10,664 | 10,783 |
| Net income 1 | 6,171 | 6,633 | 5,061 | 5,967 | 7,111 | 7,714 | 9,570 | 10,729 |
| Net Debt 1 | 5,686 | 8,098 | 8,348 | 9,349 | 9,814 | 8,883 | 8,558 | 9,136 |
| Reference price 2 | 129.39 | 74.19 | 130.92 | 172.42 | 154.14 | 136.15 | 136.15 | 136.15 |
| Nbr of stocks (in thousands) | 717,651 | 741,598 | 757,781 | 767,895 | 782,728 | 799,935 | - | - |
| Announcement Date | 1/27/22 | 1/26/23 | 1/25/24 | 1/30/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.62x | 7.84x | 15.03x | 3.79% | 109B | |
| 17.7x | 13.98x | 24.77x | 0.73% | 96.7B | |
| 23.94x | - | - | 3.87% | 31.88B | |
| 11.83x | 4.85x | 9.47x | 5.23% | 22.33B | |
| 17.58x | 1.86x | 7.13x | 3.8% | 17.65B | |
| 14.5x | 4.48x | 13.43x | 2.99% | 16.74B | |
| 15.26x | 9.61x | - | 9.58% | 14.39B | |
| 32.69x | 19.2x | 26.81x | - | 12.01B | |
| Average | 19.52x | 8.83x | 16.11x | 4.28% | 40.08B | |
| Weighted average by Cap. | 19.86x | 9.67x | 17.92x | 3.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BX Stock
- 0HO7 Stock
- Valuation Blackstone Group LP
Select your edition
All financial news and data tailored to specific country editions
