|
Market Closed -
Other stock markets
|
After hours 23:59:12 | |||
| 102.12 USD | -4.78% |
|
102.26 | +0.14% |
| 03-06 | Financials Down on Stagflation, Private-Credit Fears - Financials Roundup | DJ |
| 03-06 | US stocks close down as oil spikes 12%, job market weakens | RE |
Company Valuation: Blackstone Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 92,857 | 55,019 | 99,209 | 132,400 | 120,650 | 79,979 | - | - |
| Change | - | -40.75% | 80.32% | 33.46% | -8.88% | -33.71% | - | - |
| Enterprise Value (EV) 1 | 98,543 | 63,117 | 107,557 | 141,749 | 130,464 | 88,894 | 87,894 | 87,380 |
| Change | - | -35.95% | 70.41% | 31.79% | -7.96% | -31.86% | -1.12% | -0.59% |
| P/E ratio | 27.1x | 14.4x | 33.1x | 37.2x | 27.7x | 16.1x | 13.1x | 12.1x |
| PBR | 16.5x | 11.4x | 22.6x | 15.4x | 13.3x | 8.89x | 8.27x | 7.85x |
| PEG | - | 1.72x | -1.4x | 2.1x | 1.4x | 1.2x | 0.6x | 1.36x |
| Capitalization / Revenue | 7.96x | 4.37x | 10.2x | 11.4x | 9.23x | 5.07x | 4.11x | 3.79x |
| EV / Revenue | 8.45x | 5.01x | 11.1x | 12.2x | 9.98x | 5.63x | 4.51x | 4.14x |
| EV / EBITDA | 13.7x | 8.08x | 17.2x | 19.6x | 15.5x | 10.5x | 8.4x | 7.54x |
| EV / EBIT | 13.8x | 8.15x | 17.5x | 19.9x | 15.7x | 10.4x | 8.06x | 8.05x |
| EV / FCF | 25.1x | 10.3x | 28.1x | 41.4x | 28.7x | 10.1x | 9.7x | 11.2x |
| FCF Yield | 3.98% | 9.67% | 3.56% | 2.41% | 3.49% | 9.93% | 10.3% | 8.91% |
| Dividend per Share 2 | 4.06 | 4.4 | 3.35 | 3.95 | 4.74 | 5.49 | 6.682 | 7.527 |
| Rate of return | 3.14% | 5.93% | 2.56% | 2.29% | 3.08% | 5.38% | 6.54% | 7.37% |
| EPS 2 | 4.77 | 5.17 | 3.95 | 4.64 | 5.57 | 6.346 | 7.771 | 8.463 |
| Distribution rate | 85.1% | 85.1% | 84.8% | 85.1% | 85.1% | 86.5% | 86% | 88.9% |
| Net sales 1 | 11,663 | 12,590 | 9,694 | 11,649 | 13,077 | 15,786 | 19,470 | 21,098 |
| EBITDA 1 | 7,179 | 7,810 | 6,255 | 7,220 | 8,397 | 8,486 | 10,461 | 11,595 |
| EBIT 1 | 7,127 | 7,741 | 6,161 | 7,121 | 8,298 | 8,555 | 10,911 | 10,860 |
| Net income 1 | 6,171 | 6,633 | 5,061 | 5,967 | 7,111 | 8,104 | 10,088 | 10,655 |
| Net Debt 1 | 5,686 | 8,098 | 8,348 | 9,349 | 9,814 | 8,915 | 7,916 | 7,401 |
| Reference price 2 | 129.39 | 74.19 | 130.92 | 172.42 | 154.14 | 102.12 | 102.12 | 102.12 |
| Nbr of stocks (in thousands) | 717,651 | 741,598 | 757,781 | 767,895 | 782,728 | 783,183 | - | - |
| Announcement Date | 27/01/22 | 26/01/23 | 25/01/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.9x | 5.89x | 10.95x | 5.12% | 84B | |
| 20.43x | 7.51x | 8.47x | 0.9% | 77.68B | |
| 15.95x | 4.88x | 13.37x | 5.21% | 23.22B | |
| 10.17x | 4.25x | 8.61x | 5.76% | 17.77B | |
| 11.79x | 3.68x | 11.68x | 3.13% | 17B | |
| 9.54x | 9.44x | - | 10.38% | 13.28B | |
| 15.25x | 1.41x | 5.29x | 5.26% | 13B | |
| 35.51x | - | - | 2.2% | 11.37B | |
| 5.2x | - | - | - | 8.2B | |
| 22.23x | - | - | 2.21% | 7.44B | |
| Average | 16.30x | 5.29x | 9.73x | 4.46% | 27.3B | |
| Weighted average by Cap. | 17.20x | 5.99x | 9.92x | 3.87% |
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
- Equities
- BX Stock
- Valuation Blackstone Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition