Blackstone Inc
NYSE:BX

Watchlist Manager
Blackstone Inc Logo
Blackstone Inc
NYSE:BX
Watchlist
Price: 171.41 USD 0.33%
Market Cap: 207.9B USD
Have any thoughts about
Blackstone Inc?
Write Note

Relative Value

The Relative Value of one BX stock under the Base Case scenario is 181.54 USD. Compared to the current market price of 171.41 USD, Blackstone Inc is Undervalued by 6%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BX Relative Value
Base Case
181.54 USD
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
11
Median 3Y
14.2
Median 5Y
12.7
Industry
3.1
Forward
17.6
vs History
17
vs Industry
6
Median 3Y
67.9
Median 5Y
67.9
Industry
15.3
Forward
37.5
vs History
1
vs Industry
7
Median 3Y
31.5
Median 5Y
30.5
Industry
10.2
vs History
1
vs Industry
8
Median 3Y
25.7
Median 5Y
23
Industry
12.7
vs History
1
vs Industry
1
Median 3Y
16.3
Median 5Y
14.6
Industry
1.3
vs History
23
vs Industry
11
Median 3Y
14.9
Median 5Y
13.5
Industry
4.8
Forward
18.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7
vs History
26
vs Industry
18
Median 3Y
31.5
Median 5Y
29.5
Industry
14.2
Forward
29.7
vs History
28
vs Industry
15
Median 3Y
32
Median 5Y
29.8
Industry
14.6
Forward
29.6
vs History
1
vs Industry
9
Median 3Y
33.2
Median 5Y
32
Industry
12.4
vs History
1
vs Industry
9
Median 3Y
34.6
Median 5Y
33.7
Industry
13.5
vs History
1
vs Industry
8
Median 3Y
3.9
Median 5Y
3.5
Industry
0.9

Multiples Across Competitors

BX Competitors Multiples
Blackstone Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Blackstone Inc
NYSE:BX
205.3B USD 18.1 93.5 37.8 38.1
US
BlackRock Inc
NYSE:BLK
151.7B USD 7.9 25.1 19.5 20.7
US
KKR & Co Inc
NYSE:KKR
129.4B USD 5.4 43.6 167.3 167.3
CA
Brookfield Corp
NYSE:BN
84.4B USD 0.9 115.1 9.9 14.2
LU
Reinet Investments SCA
JSE:RNI
61.7B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
61.6B Zac 0 0 0 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
60.3B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
56.2B USD 3.1 16.7 53.9 0
US
Ameriprise Financial Inc
NYSE:AMP
51.9B USD 3 19.1 18 18
UK
3i Group PLC
LSE:III
34.6B GBP 8.6 9 9.3 9.3
CH
Partners Group Holding AG
SIX:PGHN
31.7B CHF 18.1 33 27.9 28.9
P/S Multiple
Revenue Growth P/S to Growth
US
Blackstone Inc
NYSE:BX
Average P/S: 8.1
18.1
117%
0.2
US
BlackRock Inc
NYSE:BLK
7.9
47%
0.2
US
KKR & Co Inc
NYSE:KKR
5.4
-22%
N/A
CA
Brookfield Corp
NYSE:BN
0.9
-92%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
3.1
15%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
3
19%
0.2
UK
3i Group PLC
LSE:III
8.6
61%
0.1
CH
Partners Group Holding AG
SIX:PGHN
18.1
67%
0.3
P/E Multiple
Earnings Growth P/E to Growth
US
Blackstone Inc
NYSE:BX
Average P/E: 44.4
93.5
530%
0.2
US
BlackRock Inc
NYSE:BLK
25.1
55%
0.5
US
KKR & Co Inc
NYSE:KKR
43.6
82%
0.5
CA
Brookfield Corp
NYSE:BN
115.1
694%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
16.7
79%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
19.1
61%
0.3
UK
3i Group PLC
LSE:III
9
58%
0.2
CH
Partners Group Holding AG
SIX:PGHN
33
58%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Blackstone Inc
NYSE:BX
Average EV/EBITDA: 42.9
37.8
244%
0.2
US
BlackRock Inc
NYSE:BLK
19.5
71%
0.3
US
KKR & Co Inc
NYSE:KKR
167.3
317%
0.5
CA
Brookfield Corp
NYSE:BN
9.9
-56%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
53.9
N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
18
38%
0.5
UK
3i Group PLC
LSE:III
9.3
43%
0.2
CH
Partners Group Holding AG
SIX:PGHN
27.9
60%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Blackstone Inc
NYSE:BX
Average EV/EBIT: 42.3
38.1
214%
0.2
US
BlackRock Inc
NYSE:BLK
20.7
71%
0.3
US
KKR & Co Inc
NYSE:KKR
167.3
225%
0.7
CA
Brookfield Corp
NYSE:BN
14.2
-79%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
18
17%
1.1
UK
3i Group PLC
LSE:III
9.3
65%
0.1
CH
Partners Group Holding AG
SIX:PGHN
28.9
60%
0.5

See Also

Discover More
Back to Top