Valuation Blackstone Inc. Börse Stuttgart
Stocks
BBN1
US09260D1072
Investment Management & Fund Operators
|
Real-time Estimate
Tradegate
08:33:02 2026-08-27 EDT
|
5-day change | 1st Jan Change | ||
| 122.42 EUR | -0.47% |
|
-0.73% | -5.54% |
| 08:33am | Oppenheimer Adjusts Blackstone Price Target to $171 From $140 | MT |
| 08-26 | Sector Update: Financial Stocks Mixed Late Afternoon | 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 | 114,551 | - | - |
| Change | - | -40.75% | 80.32% | 33.46% | -8.88% | -5.06% | - | - |
| Enterprise Value (EV) 1 | 98,543 | 63,117 | 107,557 | 141,749 | 130,464 | 123,434 | 123,109 | 123,687 |
| Change | - | -35.95% | 70.41% | 31.79% | -7.96% | -5.39% | -0.26% | 0.47% |
| P/E | 27.1x | 14.4x | 33.1x | 37.2x | 27.7x | 23.8x | 19.4x | 17.4x |
| PBR | 16.5x | 11.4x | 22.6x | 15.4x | 13.3x | 12.5x | 11.8x | 11.3x |
| PEG | - | 1.72x | -1.4x | 2.1x | 1.4x | 2.95x | 0.9x | 1.6x |
| Capitalization / Revenue | 7.96x | 4.37x | 10.2x | 11.4x | 9.23x | 7.62x | 6.15x | 5.51x |
| EV / Revenue | 8.45x | 5.01x | 11.1x | 12.2x | 9.98x | 8.21x | 6.61x | 5.94x |
| EV / EBITDA | 13.7x | 8.08x | 17.2x | 19.6x | 15.5x | 15.8x | 12.5x | 11.3x |
| EV / EBIT | 13.8x | 8.15x | 17.5x | 19.9x | 15.7x | 15.2x | 11.5x | 11.5x |
| EV / FCF | 25.1x | 10.3x | 28.1x | 41.4x | 28.7x | 13x | 11x | 16.7x |
| FCF Yield | 3.98% | 9.67% | 3.56% | 2.41% | 3.49% | 7.7% | 9.11% | 5.98% |
| Dividend per Share 2 | 4.06 | 4.4 | 3.35 | 3.95 | 4.74 | 5.156 | 6.383 | 7.012 |
| Rate of return | 3.14% | 5.93% | 2.56% | 2.29% | 3.08% | 3.6% | 4.46% | 4.9% |
| 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% | 86.4% | 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 | 9,626 | 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 | 143.20 | 143.20 | 143.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.79x | 8.21x | 15.75x | 3.6% | 115B | |
| 17.83x | 13.98x | 28.6x | 0.72% | 97.39B | |
| 24.25x | - | - | 3.82% | 32.29B | |
| 11.79x | 4.86x | 9.56x | 5.14% | 22.3B | |
| 17.72x | 1.87x | 7.18x | 3.76% | 17.79B | |
| 15.12x | 4.66x | 12.84x | 2.87% | 17.46B | |
| 15.16x | 9.58x | - | 9.65% | 14.29B | |
| 35.29x | 19.37x | 28.1x | 2.25% | 11.99B | |
| Average | 20.12x | 8.93x | 17.00x | 3.98% | 41.01B | |
| Weighted average by Cap. | 20.51x | 9.79x | 19.51x | 3.06% |
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
