Valuation Blackstone Inc. Mexican S.E.
Stocks
BX *
US09260D1072
Investment Management & Fund Operators
|
End-of-day quote
Mexican S.E.
2026-08-28
|
5-day change | 1st Jan Change | ||
| 2,420.00 MXN | -.--% |
|
-.--% | -13.42% |
| 09-18 | Blackstone Insider Sold Shares Worth $12,380,048, According to a Recent SEC Filing | MT |
| 09-18 | 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 | 99,960 | - | - |
| Change | - | -40.75% | 80.32% | 33.46% | -8.88% | -17.15% | - | - |
| Enterprise Value (EV) 1 | 98,543 | 63,117 | 107,557 | 141,749 | 130,464 | 108,841 | 108,003 | 107,259 |
| Change | - | -35.95% | 70.41% | 31.79% | -7.96% | -16.57% | -0.77% | -0.69% |
| P/E | 27.1x | 14.4x | 33.1x | 37.2x | 27.7x | 20.8x | 16.9x | 15.3x |
| PBR | 16.5x | 11.4x | 22.6x | 15.4x | 13.3x | 10.9x | 10.3x | 9.83x |
| PEG | - | 1.72x | -1.4x | 2.1x | 1.4x | 2.6x | 0.7x | 1.4x |
| Capitalization / Revenue | 7.96x | 4.37x | 10.2x | 11.4x | 9.23x | 6.65x | 5.37x | 4.8x |
| EV / Revenue | 8.45x | 5.01x | 11.1x | 12.2x | 9.98x | 7.24x | 5.8x | 5.16x |
| EV / EBITDA | 13.7x | 8.08x | 17.2x | 19.6x | 15.5x | 13.8x | 10.9x | 9.83x |
| EV / EBIT | 13.8x | 8.15x | 17.5x | 19.9x | 15.7x | 13.3x | 10.3x | 10.1x |
| EV / FCF | 25.1x | 10.3x | 28.1x | 41.4x | 28.7x | 11.5x | 9.63x | 14.5x |
| FCF Yield | 3.98% | 9.67% | 3.56% | 2.41% | 3.49% | 8.73% | 10.4% | 6.9% |
| Dividend per Share 2 | 4.06 | 4.4 | 3.35 | 3.95 | 4.74 | 5.155 | 6.354 | 6.99 |
| Rate of return | 3.14% | 5.93% | 2.56% | 2.29% | 3.08% | 4.13% | 5.08% | 5.59% |
| EPS 2 | 4.77 | 5.17 | 3.95 | 4.64 | 5.57 | 6.015 | 7.378 | 8.19 |
| Distribution rate | 85.1% | 85.1% | 84.8% | 85.1% | 85.1% | 85.7% | 86.1% | 85.3% |
| 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 | 7,883 | 9,902 | 10,910 |
| EBIT 1 | 7,127 | 7,741 | 6,161 | 7,121 | 8,298 | 8,186 | 10,517 | 10,593 |
| Net income 1 | 6,171 | 6,633 | 5,061 | 5,967 | 7,111 | 7,713 | 9,566 | 10,686 |
| Net Debt 1 | 5,686 | 8,098 | 8,348 | 9,349 | 9,814 | 8,881 | 8,043 | 7,299 |
| Reference price 2 | 129.39 | 74.19 | 130.92 | 172.42 | 154.14 | 124.96 | 124.96 | 124.96 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.77x | 7.24x | 13.81x | 4.12% | 99.96B | |
| 26.49x | - | - | 0.79% | 88.7B | |
| 21.15x | 5.96x | 16.58x | 4.38% | 27.92B | |
| 11.38x | 4.66x | 9.13x | 5.42% | 21.19B | |
| 16.63x | 1.81x | 6.49x | 4% | 16.77B | |
| 13.15x | 3.83x | 11.52x | 3.5% | 14.29B | |
| 14.77x | 9.46x | - | 9.9% | 13.93B | |
| 32.9x | 19.33x | 26.99x | - | 11.92B | |
| Average | 19.66x | 7.47x | 14.09x | 4.59% | 36.83B | |
| Weighted average by Cap. | 21.46x | 6.97x | 13.70x | 3.45% |
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
- BX * Stock
- Valuation Blackstone Inc.
Select your edition
All financial news and data tailored to specific country editions
