Blackstone Inc
NYSE:BX

Watchlist Manager
Blackstone Inc Logo
Blackstone Inc
NYSE:BX
Watchlist
Price: 158.71 USD 2.23% Market Closed
Market Cap: 193.6B USD

Relative Value

The Relative Value of one BX stock under the Base Case scenario is 192.17 USD. Compared to the current market price of 158.71 USD, Blackstone Inc is Undervalued by 17%.

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
192.17 USD
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
13
Median 3Y
15.2
Median 5Y
13.6
Industry
3.3
Forward
14.7
vs History
38
vs Industry
7
Median 3Y
73
Median 5Y
66.5
Industry
15.6
Forward
28.8
vs History
12
vs Industry
6
Median 3Y
38.4
Median 5Y
34.5
Industry
10.2
vs History
14
vs Industry
9
Median 3Y
36.7
Median 5Y
29.3
Industry
12
vs History
17
vs Industry
1
Median 3Y
21.6
Median 5Y
16.7
Industry
1.4
vs History
36
vs Industry
14
Median 3Y
16
Median 5Y
14.3
Industry
5
Forward
15.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
38
vs Industry
20
Median 3Y
31.9
Median 5Y
28.6
Industry
14.2
Forward
26.4
vs History
39
vs Industry
17
Median 3Y
32
Median 5Y
28.9
Industry
14.9
Forward
27.6
vs History
12
vs Industry
7
Median 3Y
40.4
Median 5Y
35.6
Industry
12.7
vs History
12
vs Industry
7
Median 3Y
42.7
Median 5Y
37.6
Industry
13.6
vs History
15
vs Industry
8
Median 3Y
4.6
Median 5Y
4
Industry
1

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
193.6B USD 14.7 71.5 30.8 31
US
BlackRock Inc
NYSE:BLK
169.4B USD 7.4 27.8 20.1 22.6
US
KKR & Co Inc
NYSE:KKR
117.7B USD 6.5 52.1 370.6 370.6
CA
Brookfield Corp
NYSE:BN
106.1B USD 1.4 127.7 11.7 17.8
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
72.1B EUR 23.9 41.9 45 45.7
ZA
Ninety One Ltd
JSE:NY1
87.5B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
85.7B USD 4.3 16.2 80.5 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
116.2B CAD 23.8 41.8 44.9 45.6
CA
Brookfield Asset Management Inc
NYSE:BAM
83.7B USD 23.8 41.8 44.9 45.6
LU
Reinet Investments SCA
JSE:RNI
79.6B Zac 0 0 0 0
US
Ameriprise Financial Inc
NYSE:AMP
47.3B USD 2.6 13 13.6 13.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Blackstone Inc
NYSE:BX
Average EV/EBITDA: 73.6
30.8
18%
1.7
US
BlackRock Inc
NYSE:BLK
20.1
19%
1.1
US
KKR & Co Inc
NYSE:KKR
370.6
134%
2.8
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
80.5
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
44.9
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
44.9
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
13.6
4%
3.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Blackstone Inc
NYSE:BX
Average EV/EBIT: 74
31
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.6
18%
1.3
US
KKR & Co Inc
NYSE:KKR
370.6
126%
2.9
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.7
237%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.6
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45.6
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
13.6
1%
13.6