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
Section:
 

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

18.1
P/S
P/S
Price to Sales
18.1
vs History
20
vs Industry
11
Median 3Y
14.2
Median 5Y
12.7
Industry
3.1
Forward
17.6
More Details
93.5
P/E
P/E
Price to Earnings
93.5
vs History
17
vs Industry
6
Median 3Y
67.9
Median 5Y
67.9
Industry
15.3
Forward
37.5
More Details
50.5
P/OCF
P/OCF
Price to OCF
50.5
vs History
1
vs Industry
7
Median 3Y
31.5
Median 5Y
30.5
Industry
10.2
More Details
51.6
P/FCFE
P/FCFE
Price to FCFE
51.6
vs History
1
vs Industry
8
Median 3Y
25.7
Median 5Y
23
Industry
12.7
More Details
29.6
P/B
P/B
Price to Book Value
29.6
vs History
1
vs Industry
1
Median 3Y
16.3
Median 5Y
14.6
Industry
1.3
More Details
18.8
EV/S
EV/S
Enterprise Value to Sales
18.8
vs History
23
vs Industry
11
Median 3Y
14.9
Median 5Y
13.5
Industry
4.8
Forward
18.3
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7
More Details
37.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
37.8
vs History
26
vs Industry
18
Median 3Y
31.5
Median 5Y
29.5
Industry
14.2
Forward
29.7
More Details
38.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
38.1
vs History
28
vs Industry
15
Median 3Y
32
Median 5Y
29.8
Industry
14.6
Forward
29.6
More Details
52.4
EV/OCF
EV/OCF
Enterprise Value to OCF
52.4
vs History
1
vs Industry
9
Median 3Y
33.2
Median 5Y
32
Industry
12.4
More Details
54
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
54
vs History
1
vs Industry
9
Median 3Y
34.6
Median 5Y
33.7
Industry
13.5
More Details
5.7
EV/IC
EV/IC
Enterprise Value to IC
5.7
vs History
1
vs Industry
8
Median 3Y
3.9
Median 5Y
3.5
Industry
0.9
More Details

Multiples Across Competitors

BX Competitors Multiples
Blackstone Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
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

Summary
BX intrinsic value, competitors valuation, and company profile.
DCF Valuation
BX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BX stock valuation using valuation multiples.
Wall Street Estimates
BX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.