
BlackRock Inc
NYSE:BLK

Intrinsic Value
The intrinsic value of one
BLK
stock under the Base Case scenario is
633.28
USD.
Compared to the current market price of 916.14 USD,
BlackRock Inc
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
BlackRock Inc
Fundamental Analysis

Revenue & Expenses Breakdown
BlackRock Inc
Balance Sheet Decomposition
BlackRock Inc
Current Assets | 17.1B |
Cash & Short-Term Investments | 12.8B |
Receivables | 4.3B |
Non-Current Assets | 121.5B |
Long-Term Investments | 9.8B |
PP&E | 2.6B |
Intangibles | 46.7B |
Other Non-Current Assets | 62.5B |
Free Cash Flow Analysis
BlackRock Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
BlackRock Inc
Revenue
|
21B
USD
|
Cost of Revenue
|
-3.9B
USD
|
Gross Profit
|
17.1B
USD
|
Operating Expenses
|
-9.3B
USD
|
Operating Income
|
7.7B
USD
|
Other Expenses
|
-1.4B
USD
|
Net Income
|
6.3B
USD
|
BLK Profitability Score
Profitability Due Diligence
BlackRock Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
BlackRock Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
BLK Solvency Score
Solvency Due Diligence
BlackRock Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
BlackRock Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BLK Price Targets Summary
BlackRock Inc
According to Wall Street analysts, the average 1-year price target for
BLK
is 1 061.37 USD
with a low forecast of 959.5 USD and a high forecast of 1 166.55 USD.
Dividends
Current shareholder yield for BLK 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
BLK
stock under the Base Case scenario is
633.28
USD.
Compared to the current market price of 916.14 USD,
BlackRock Inc
is
Overvalued by 31%.