
Blackstone Inc
NYSE:BX

Intrinsic Value
The intrinsic value of one
BX
stock under the Base Case scenario is
166.86
USD.
Compared to the current market price of 136.06 USD,
Blackstone Inc
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Blackstone Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Blackstone Inc
Balance Sheet Decomposition
Blackstone Inc
Current Assets | 9.1B |
Cash & Short-Term Investments | 3.4B |
Receivables | 5.7B |
Non-Current Assets | 36.2B |
Long-Term Investments | 30.3B |
PP&E | 807.5m |
Intangibles | 2B |
Other Non-Current Assets | 3.1B |
Free Cash Flow Analysis
Blackstone Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Blackstone Inc
Revenue
|
12.8B
USD
|
Operating Expenses
|
-6.5B
USD
|
Operating Income
|
6.4B
USD
|
Other Expenses
|
-3.8B
USD
|
Net Income
|
2.5B
USD
|
BX Profitability Score
Profitability Due Diligence
Blackstone Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Blackstone Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
BX Solvency Score
Solvency Due Diligence
Blackstone Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Blackstone Inc's solvency score is 53/100. 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 150.73 USD
with a low forecast of 131.3 USD and a high forecast of 183.75 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
166.86
USD.
Compared to the current market price of 136.06 USD,
Blackstone Inc
is
Undervalued by 18%.