
Blackstone Inc
NYSE:BX

Intrinsic Value
The intrinsic value of one
BX
stock under the Base Case scenario is
172.58
USD.
Compared to the current market price of 125.04 USD,
Blackstone Inc
is
Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Blackstone Inc
Fundamental Analysis

Blackstone’s substantial real estate exposure could face significant valuation headwinds if interest rates continue to rise, driving up borrowing costs and reducing property demand.
Blackstone’s diversified platform of real estate, private equity, credit, and hedge funds positions the firm to capture market opportunities, ensuring a steady flow of management and performance fees across different economic cycles.

Revenue & Expenses Breakdown
Blackstone Inc
Balance Sheet Decomposition
Blackstone Inc
Current Assets | 8B |
Cash & Short-Term Investments | 2.2B |
Receivables | 5.6B |
Other Current Assets | 192.8m |
Non-Current Assets | 35.5B |
Long-Term Investments | 29.8B |
PP&E | 1.3B |
Intangibles | 2.1B |
Other Non-Current Assets | 2.3B |
Free Cash Flow Analysis
Blackstone Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Blackstone Inc
Revenue
|
13.2B
USD
|
Operating Expenses
|
-6.4B
USD
|
Operating Income
|
6.9B
USD
|
Other Expenses
|
-4.1B
USD
|
Net Income
|
2.8B
USD
|
BX Profitability Score
Profitability Due Diligence
Blackstone Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Blackstone Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
BX Solvency Score
Solvency Due Diligence
Blackstone Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Blackstone Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BX Price Targets Summary
Blackstone Inc
According to Wall Street analysts, the average 1-year price target for
BX
is 189.66 USD
with a low forecast of 148.47 USD and a high forecast of 244.65 USD.
Dividends
Current shareholder yield for BX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BX
stock under the Base Case scenario is
172.58
USD.
Compared to the current market price of 125.04 USD,
Blackstone Inc
is
Undervalued by 28%.