Blackstone Inc
NYSE:BX

Watchlist Manager
Blackstone Inc Logo
Blackstone Inc
NYSE:BX
Watchlist
Price: 154.14 USD -0.41% Market Closed
Market Cap: 188B USD

Intrinsic Value

The intrinsic value of one BX stock under the Base Case scenario is 168.59 USD. Compared to the current market price of 154.14 USD, Blackstone Inc is Undervalued by 9%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BX Intrinsic Value
168.59 USD
Undervaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Blackstone Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about BX?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BX valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Blackstone Inc.

Explain Valuation
Compare BX to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

The firm’s reliance on fee-driven revenue from private equity and alternative investments may come under pressure if volatile markets hinder Blackstone’s ability to exit investments profitably and attract new capital commitments.

Heightened regulatory scrutiny and potential legislative changes, such as limits on carried interest tax provisions, could negatively affect Blackstone’s profitability and hinder its competitive edge relative to other asset managers.

Bull Theses

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.

Its strong fundraising track record, supported by deep institutional relationships, provides a durable competitive advantage in securing large pools of capital quickly—especially in opportunistic environments.

The firm’s scale and data-driven approach to portfolio construction allow it to identify untapped opportunities in faster-growing sectors such as logistics real estate, life sciences, and green energy, driving above-average returns over the long term.

Show More Less
How do you feel about BX?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Blackstone Inc

Current Assets 9.4B
Cash & Short-Term Investments 2.8B
Receivables 6.4B
Other Current Assets 192.5m
Non-Current Assets 37.1B
Long-Term Investments 31.5B
PP&E 1.3B
Intangibles 2B
Other Non-Current Assets 2.3B
Current Liabilities 13.2B
Accounts Payable 2.9B
Accrued Liabilities 7.3B
Other Current Liabilities 3B
Non-Current Liabilities 25B
Long-Term Debt 12B
Other Non-Current Liabilities 13B
Efficiency

Free Cash Flow Analysis
Blackstone Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Blackstone Inc

Revenue
13.2B USD
Operating Expenses
-6.6B USD
Operating Income
6.5B USD
Other Expenses
-3.8B USD
Net Income
2.7B USD
Fundamental Scores

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.

Exceptional Operating Margin
Exceptional 3Y Average ROE
Exceptional ROE
Strong 3Y Average Operating Margin
62/100
Profitability
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 52/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
High Interest Coverage
Long-Term Solvency
Average D/E
52/100
Solvency
Score

Blackstone Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BX Price Targets Summary
Blackstone Inc

Wall Street analysts forecast BX stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BX is 182.98 USD with a low forecast of 151.5 USD and a high forecast of 225.75 USD.

Lowest
Price Target
151.5 USD
2% Downside
Average
Price Target
182.98 USD
19% Upside
Highest
Price Target
225.75 USD
46% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

BX Insider Trading
Buy and sell transactions by insiders

BX News

Other Videos
What is the Intrinsic Value of one BX stock?

The intrinsic value of one BX stock under the Base Case scenario is 168.59 USD.

Is BX stock undervalued or overvalued?

Compared to the current market price of 154.14 USD, Blackstone Inc is Undervalued by 9%.

Back to Top