Valuation Blackstone Inc.

Equities

Market Closed - Nyse Other stock markets 21:03:34 09/09/2024 BST			5-day change	1st Jan Change
139.77 ^USD	+1.93%		-1.82%	+6.76%

09:28am	Australia's NEXTDC plans to raise $500 million to tap AI boom via Asian expansion	RE
09-06	Blackstone, Vista in Discussions to Acquire Smartsheet	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	37,795	45,409	92,857	55,019	99,209	107,030	-	-
Change	-	20.14%	104.49%	-40.75%	80.32%	7.88%	-	-
Enterprise Value (EV) ¹	46,858	49,131	98,543	63,117	107,557	115,318	115,074	115,027
Change	-	4.85%	100.57%	-35.95%	70.41%	7.22%	-0.21%	-0.04%
P/E ratio	24.2x	24.5x	27.1x	14.4x	33.1x	30.9x	24.1x	21x
PBR	5.36x	6.66x	16.5x	11.4x	22.6x	15.2x	12.5x	13.9x
PEG	-	1.7x	0.3x	1.72x	-1.4x	2.2x	0.8x	1.4x
Capitalization / Revenue	5.15x	6.97x	7.96x	4.37x	10.2x	9.03x	7.2x	6.38x
EV / Revenue	6.39x	7.54x	8.45x	5.01x	11.1x	9.73x	7.74x	6.86x
EV / EBITDA	14.2x	12.8x	13.7x	8.08x	17.2x	17.4x	13.4x	12.5x
EV / EBIT	14.4x	12.9x	13.8x	8.15x	17.5x	17.3x	13.3x	11.7x
EV / FCF	-	26.9x	25.1x	10.3x	28.1x	13.5x	13.7x	14.1x
FCF Yield	-	3.71%	3.98%	9.67%	3.56%	7.39%	7.3%	7.08%
Dividend per Share ²	1.95	2.26	4.06	4.4	3.35	3.939	5.078	5.883
Rate of return	3.49%	3.49%	3.14%	5.93%	2.56%	2.82%	3.63%	4.21%
EPS ²	2.31	2.65	4.77	5.17	3.95	4.516	5.811	6.663
Distribution rate	84.4%	85.3%	85.1%	85.1%	84.8%	87.2%	87.4%	88.3%
Net sales ¹	7,338	6,515	11,663	12,590	9,694	11,857	14,862	16,767
EBITDA ¹	3,288	3,846	7,179	7,810	6,255	6,638	8,594	9,172
EBIT ¹	3,262	3,811	7,127	7,741	6,161	6,663	8,652	9,848
Net income ¹	2,871	3,342	6,171	6,633	5,061	5,881	7,483	8,428
Net Debt ¹	9,062	3,722	5,686	8,098	8,348	8,287	8,044	7,997
Reference price ²	55.94	64.81	129.39	74.19	130.92	139.77	139.77	139.77
Nbr of stocks (in thousands)	675,640	700,649	717,651	741,598	757,781	765,760	-	-
Announcement Date	30/01/20	27/01/21	27/01/22	26/01/23	25/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BLACKSTONE INC.	30.95x	9.73x	17.37x	+2.82%	107B
KKR & CO. INC.	31.99x	14.69x	20.46x	+0.59%	105B
ARES MANAGEMENT CORPORATION	33.63x	8.62x	16.86x	+2.67%	27.97B
LEGAL & GENERAL PLC	12.37x	1.16x	-	+9.45%	17.26B
AMUNDI	10.75x	4.01x	8.16x	+6.28%	15.02B
THE CARLYLE GROUP INC.	13.15x	3.91x	13.79x	+3.73%	13.38B
HDFC ASSET MANAGEMENT COMPANY LIMITED	40.46x	24.46x	36.29x	+1.90%	11.2B
FRANKLIN RESOURCES, INC.	11.72x	1.08x	5.11x	+6.32%	10.22B
BLUE OWL CAPITAL INC.	21.73x	5.16x	8.79x	+4.37%	9.31B
INFRATIL LIMITED	32.99x	5.08x	17.06x	+1.70%	7.15B
Average	23.97x	7.79x	15.99x	+3.98%	32.37B
Weighted average by Cap.	28.36x	10.28x	17.79x	+2.73%