|
Market Closed -
NYSE
16:02:45 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 117.97 USD | -0.66% |
|
+10.66% | -23.47% |
| 10-23 | Financials Down, Giving Back Some Earnings Gains - Financials Roundup | DJ |
| 10-23 | Blackstone's Performance After Q3 Earnings Beat Reflect Low Expectations, RBC Says | MT |
Company Valuation: Blackstone Inc.
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 | 94,343 | - | - |
| Change | - | -40.75% | 80.32% | 33.46% | -8.88% | -21.8% | - | - |
| Enterprise Value (EV) 1 | 98,543 | 63,117 | 107,557 | 141,749 | 130,464 | 104,402 | 103,545 | 103,169 |
| Change | - | -35.95% | 70.41% | 31.79% | -7.96% | -19.98% | -0.82% | -0.36% |
| P/E | 27.1x | 14.4x | 33.1x | 37.2x | 27.7x | 19.6x | 16x | 14.9x |
| PBR | 16.5x | 11.4x | 22.6x | 15.4x | 13.3x | 8.02x | 8.26x | 7.54x |
| PEG | - | 1.72x | -1.4x | 2.1x | 1.4x | 2.49x | 0.7x | 2.03x |
| Capitalization / Revenue | 7.96x | 4.37x | 10.2x | 11.4x | 9.23x | 6.38x | 5.09x | 4.77x |
| EV / Revenue | 8.45x | 5.01x | 11.1x | 12.2x | 9.98x | 7.06x | 5.58x | 5.21x |
| EV / EBITDA | 13.7x | 8.08x | 17.2x | 19.6x | 15.5x | 12.6x | 9.86x | 9.09x |
| EV / EBIT | 13.8x | 8.15x | 17.5x | 19.9x | 15.7x | 12.4x | 9.64x | 9.73x |
| EV / FCF | 25.1x | 10.3x | 28.1x | 41.4x | 28.7x | 14x | 9.65x | 14.2x |
| FCF Yield | 3.98% | 9.67% | 3.56% | 2.41% | 3.49% | 7.16% | 10.4% | 7.05% |
| Dividend per Share 2 | 4.06 | 4.4 | 3.35 | 3.95 | 4.74 | 5.084 | 6.255 | 6.574 |
| Rate of return | 3.14% | 5.93% | 2.56% | 2.29% | 3.08% | 4.31% | 5.3% | 5.57% |
| EPS 2 | 4.77 | 5.17 | 3.95 | 4.64 | 5.57 | 6.008 | 7.359 | 7.898 |
| Distribution rate | 85.1% | 85.1% | 84.8% | 85.1% | 85.1% | 84.6% | 85% | 83.2% |
| Net sales 1 | 11,663 | 12,590 | 9,694 | 11,649 | 13,077 | 14,781 | 18,547 | 19,797 |
| EBITDA 1 | 7,179 | 7,810 | 6,255 | 7,220 | 8,397 | 8,300 | 10,497 | 11,353 |
| EBIT 1 | 7,127 | 7,741 | 6,161 | 7,121 | 8,298 | 8,440 | 10,744 | 10,605 |
| Net income 1 | 6,171 | 6,633 | 5,061 | 5,967 | 7,111 | 7,636 | 9,549 | 10,266 |
| Net Debt 1 | 5,686 | 8,098 | 8,348 | 9,349 | 9,814 | 10,059 | 9,202 | 8,825 |
| Reference price 2 | 129.39 | 74.19 | 130.92 | 172.42 | 154.14 | 117.97 | 117.97 | 117.97 |
| Nbr of stocks (in thousands) | 717,651 | 741,598 | 757,781 | 767,895 | 782,728 | 799,723 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.64x | 7.06x | 12.58x | 4.31% | 94.34B | |
| 21.24x | 5.79x | 12.51x | 2.05% | 173B | |
| 13.18x | 3.26x | - | 2.68% | 142B | |
| 15.57x | 7.18x | - | 1.59% | 97.75B | |
| 14.41x | 9.79x | 16.77x | 0.86% | 81.99B | |
| 22.23x | 11.69x | 19.1x | 4.26% | 75.23B | |
| 18.22x | 10.47x | 8.06x | 1.98% | 66.63B | |
| 12.48x | 4.8x | - | 2.09% | 45.79B | |
| 10.84x | 1.6x | 4.94x | 1.36% | 43.48B | |
| Average | 16.42x | 6.85x | 12.33x | 2.35% | 91.15B | |
| Weighted average by Cap. | 17.10x | 6.71x | 12.93x | 2.41% |
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
- Valuation Blackstone Inc.
Select your edition
All financial news and data tailored to specific country editions
