Valuation BlackRock, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:03 22/01/2026 GMT			5-day change	1st Jan Change
1,139.72 ^USD	+1.05%		-1.46%	+6.48%

09:48am	BlackRock's Laipply: Maintain Your Inflation Protection	MT
08:21am	CK Hutchison explores split sale of global ports, Bloomberg News reports	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	110,043	139,089	106,433	120,765	158,768	176,829	176,829	-
Change	-	26.4%	-23.48%	13.47%	31.47%	11.38%	0%	-
Enterprise Value (EV) ¹	108,643	137,212	105,671	119,947	158,320	177,818	174,391	170,041
Change	-	26.3%	-22.99%	13.51%	31.99%	12.32%	-1.93%	-2.49%
P/E ratio	22.7x	24x	20.9x	22.2x	24.4x	30.3x	21.6x	20x
PBR	3.12x	3.68x	2.81x	3.06x	3.34x	3.68x	3.51x	3.28x
PEG	-	1.2x	-1.9x	2.97x	1.6x	-1.9x	0.7x	2.41x
Capitalization / Revenue	6.79x	7.18x	5.95x	6.76x	7.78x	6.86x	6.32x	5.73x
EV / Revenue	6.7x	7.08x	5.91x	6.72x	7.76x	7.43x	6.23x	5.51x
EV / EBITDA	17.6x	17.4x	15.5x	17.9x	19.5x	18.4x	13.8x	11.6x
EV / EBIT	19.1x	18.4x	16.5x	19.1x	20.9x	20.2x	15.8x	13.5x
EV / FCF	30.6x	29.8x	23.9x	31.4x	33.7x	27.3x	19.9x	16.7x
FCF Yield	3.27%	3.35%	4.19%	3.19%	2.97%	3.66%	5.04%	5.99%
Dividend per Share ²	14.52	16.52	19.52	20	20.4	20.84	22.84	24.75
Rate of return	2.01%	1.8%	2.75%	2.46%	1.99%	1.95%	2%	2.17%
EPS ²	31.85	38.22	33.97	36.51	42.01	35.31	52.73	57.11
Distribution rate	45.6%	43.2%	57.5%	54.8%	48.6%	59%	43.3%	43.3%
Net sales ¹	16,205	19,374	17,873	17,859	20,407	24,216	27,972	30,885
EBITDA ¹	6,171	7,865	6,803	6,702	8,103	9,648	12,674	14,607
EBIT ¹	5,695	7,450	6,385	6,275	7,574	7,045	11,064	12,580
Net income ¹	4,932	5,901	5,178	5,502	6,369	5,553	8,640	9,285
Net Debt ¹	-1,400	-1,877	-762	-818	-448	989.8	-2,437	-6,787
Reference price ²	721.54	915.56	708.63	811.80	1,025.11	1,139.72	1,139.72	1,139.72
Nbr of stocks (in thousands)	152,511	151,917	150,196	148,762	154,879	155,151	155,151	-
Announcement Date	14/01/21	14/01/22	13/01/23	12/01/24	15/01/25	15/01/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BLACKROCK, INC.	28.65x	7.43x	18.43x	1.83%	177B
UBS GROUP AG	20.99x	3.65x	-	2.09%	152B
BROOKFIELD ASSET MANAGEMENT LTD.	31.49x	15.35x	28.2x	3.41%	83.17B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.45x	6.87x	-	1.66%	82.71B
AMERIPRISE FINANCIAL, INC.	14.32x	2.05x	6.38x	1.21%	47.2B
3I GROUP PLC	5.43x	5.26x	4.85x	2.57%	43.57B
STATE STREET CORPORATION	13.62x	5.37x	-	2.48%	35.85B
NORTHERN TRUST CORPORATION	17.7x	5.43x	18.62x	2.02%	28.53B
GF SECURITIES CO., LTD.	12.82x	2.88x	-	2.91%	23.59B
Average	17.94x	6.03x	15.30x	2.24%	74.84B
Weighted average by Cap.	21.45x	6.61x	17.53x	2.15%