Valuation Blackstone Inc. Börse Stuttgart
Stocks
BBN1
US09260D1072
Investment Management & Fund Operators
|
Market Closed -
Börse Stuttgart
15:56:03 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 99.24 EUR | -0.70% |
|
-4.35% | -23.79% |
| 10-02 | Top Midday Stories: Nvidia Adds Local AI Options; Nike's Weak Fiscal 2027 Outlook; Paramount Skydance to Change Name | MT |
| 10-02 | KKR, Blackstone Among Potential Bidders for Cary Group | 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 | 89,393 | - | - |
| Change | - | -40.75% | 80.32% | 33.46% | -8.88% | -25.91% | - | - |
| Enterprise Value (EV) 1 | 98,543 | 63,117 | 107,557 | 141,749 | 130,464 | 98,286 | 97,451 | 96,717 |
| Change | - | -35.95% | 70.41% | 31.79% | -7.96% | -24.66% | -0.85% | -0.75% |
| P/E | 27.1x | 14.4x | 33.1x | 37.2x | 27.7x | 18.6x | 15.2x | 13.9x |
| PBR | 16.5x | 11.4x | 22.6x | 15.4x | 13.3x | 9.78x | 9.24x | 8.79x |
| PEG | - | 1.72x | -1.4x | 2.1x | 1.4x | 2.44x | 0.7x | 1.44x |
| Capitalization / Revenue | 7.96x | 4.37x | 10.2x | 11.4x | 9.23x | 5.98x | 4.81x | 4.41x |
| EV / Revenue | 8.45x | 5.01x | 11.1x | 12.2x | 9.98x | 6.58x | 5.24x | 4.77x |
| EV / EBITDA | 13.7x | 8.08x | 17.2x | 19.6x | 15.5x | 11.9x | 9.29x | 8.4x |
| EV / EBIT | 13.8x | 8.15x | 17.5x | 19.9x | 15.7x | 11.5x | 8.91x | 9.25x |
| EV / FCF | 25.1x | 10.3x | 28.1x | 41.4x | 28.7x | 11.6x | 9.1x | 13.1x |
| FCF Yield | 3.98% | 9.67% | 3.56% | 2.41% | 3.49% | 8.6% | 11% | 7.64% |
| Dividend per Share 2 | 4.06 | 4.4 | 3.35 | 3.95 | 4.74 | 5.138 | 6.33 | 6.796 |
| Rate of return | 3.14% | 5.93% | 2.56% | 2.29% | 3.08% | 4.6% | 5.66% | 6.08% |
| EPS 2 | 4.77 | 5.17 | 3.95 | 4.64 | 5.57 | 5.994 | 7.354 | 8.062 |
| Distribution rate | 85.1% | 85.1% | 84.8% | 85.1% | 85.1% | 85.7% | 86.1% | 84.3% |
| Net sales 1 | 11,663 | 12,590 | 9,694 | 11,649 | 13,077 | 14,943 | 18,602 | 20,281 |
| EBITDA 1 | 7,179 | 7,810 | 6,255 | 7,220 | 8,397 | 8,234 | 10,492 | 11,510 |
| EBIT 1 | 7,127 | 7,741 | 6,161 | 7,121 | 8,298 | 8,511 | 10,939 | 10,458 |
| Net income 1 | 6,171 | 6,633 | 5,061 | 5,967 | 7,111 | 7,691 | 9,575 | 10,653 |
| Net Debt 1 | 5,686 | 8,098 | 8,348 | 9,349 | 9,814 | 8,893 | 8,058 | 7,324 |
| Reference price 2 | 129.39 | 74.19 | 130.92 | 172.42 | 154.14 | 111.75 | 111.75 | 111.75 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.32x | 5.52x | 11.8x | 2.16% | 164B | |
| 13.71x | 3.37x | - | 2.57% | 146B | |
| 15.75x | 7.18x | - | 1.59% | 98.65B | |
| 18.64x | 6.58x | 11.94x | 4.6% | 89.39B | |
| 24.21x | 7.78x | 11.44x | 0.87% | 81.05B | |
| 21.05x | 11.27x | 18.06x | 4.49% | 71.54B | |
| 13.09x | 5.13x | - | 1.99% | 48.34B | |
| 10.77x | 1.59x | 4.92x | 1.36% | 43.36B | |
| Average | 17.07x | 6.05x | 11.63x | 2.45% | 92.8B | |
| Weighted average by Cap. | 17.45x | 5.99x | 12.10x | 2.48% |
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
- BBN1 Stock
- Valuation Blackstone Inc.
Select your edition
All financial news and data tailored to specific country editions
