Blackstone Inc
NYSE:BX

Watchlist Manager
Blackstone Inc Logo
Blackstone Inc
NYSE:BX
Watchlist
Price: 133.01 USD -1.14%
Market Cap: 162.1B USD

Relative Value

The Relative Value of one BX stock under the Base Case scenario is hidden USD. Compared to the current market price of 133.01 USD, Blackstone Inc is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
13
Median 3Y
14.9
Median 5Y
13.3
Industry
3
Forward
12
vs History
57
vs Industry
7
Median 3Y
70.7
Median 5Y
68.4
Industry
14
Forward
25.4
vs History
9
vs Industry
6
Median 3Y
32.6
Median 5Y
29.6
Industry
9.3
vs History
11
vs Industry
9
Median 3Y
29.2
Median 5Y
24.8
Industry
11.9
vs History
23
vs Industry
1
Median 3Y
17.3
Median 5Y
14.6
Industry
1.2
vs History
52
vs Industry
14
Median 3Y
15.5
Median 5Y
14.3
Industry
4.6
Forward
12.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
6.9
vs History
58
vs Industry
20
Median 3Y
31.6
Median 5Y
29.8
Industry
13.5
Forward
18.9
vs History
60
vs Industry
17
Median 3Y
31.8
Median 5Y
30
Industry
13.8
Forward
18.4
vs History
9
vs Industry
7
Median 3Y
34.9
Median 5Y
31.8
Industry
11.4
vs History
9
vs Industry
7
Median 3Y
36.4
Median 5Y
33.5
Industry
12.4
vs History
25
vs Industry
8
Median 3Y
3.8
Median 5Y
3.6
Industry
0.9

Multiples Across Competitors

BX Competitors Multiples
Blackstone Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Blackstone Inc
NYSE:BX
162.8B USD 12.6 63.7 26.7 26.9
US
BlackRock Inc
NYSE:BLK
139.6B USD 6.7 22.3 17 18.2
US
KKR & Co Inc
NYSE:KKR
100.6B USD 4.4 32.8 152.1 152.1
CA
Brookfield Asset Management Inc
NYSE:BAM
86.7B USD 179.8 160.2 811 811
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
119.4B CAD 180.1 160.4 804 804
CA
Brookfield Corp
NYSE:BN
79.8B USD 0.9 170.3 8.6 12.9
LU
Reinet Investments SCA
JSE:RNI
66.5B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
63.5B Zac 0 0 0 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
59B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
56.3B USD 3 12.4 58 0
UK
3i Group PLC
LSE:III
41B GBP 9.5 9.7 10.2 10.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Blackstone Inc
NYSE:BX
Average EV/EBITDA: 235.9
26.7
21%
1.3
US
BlackRock Inc
NYSE:BLK
17
3%
5.7
US
KKR & Co Inc
NYSE:KKR
152.1
110%
1.4
CA
Brookfield Asset Management Inc
NYSE:BAM
811
237%
3.4
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
804
237%
3.4
CA
Brookfield Corp
NYSE:BN
8.6
N/A 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
58
N/A N/A
UK
3i Group PLC
LSE:III
10.2
15%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Blackstone Inc
NYSE:BX
Average EV/EBIT: 262.2
26.9
25%
1.1
US
BlackRock Inc
NYSE:BLK
18.2
4%
4.5
US
KKR & Co Inc
NYSE:KKR
152.1
117%
1.3
CA
Brookfield Asset Management Inc
NYSE:BAM
811
241%
3.4
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
804
241%
3.3
CA
Brookfield Corp
NYSE:BN
12.9
-25%
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
UK
3i Group PLC
LSE:III
10.2
19%
0.5