Blackstone Inc
SWB:BBN1

Watchlist Manager
Blackstone Inc Logo
Blackstone Inc
SWB:BBN1
Watchlist
Price: 124.44 EUR -14.27% Market Closed
Market Cap: 94.5B EUR

Relative Value

The Relative Value of one BBN1 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 124.44 EUR, Blackstone Inc is hidden .

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.

BBN1 Relative Value
HIDDEN
Show
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
15.1
vs History
38
vs Industry
7
Median 3Y
73
Median 5Y
66.5
Industry
15.5
Forward
29.6
vs History
12
vs Industry
6
Median 3Y
38.4
Median 5Y
34.5
Industry
10.3
vs History
14
vs Industry
9
Median 3Y
36.7
Median 5Y
29.3
Industry
12.2
vs History
17
vs Industry
1
Median 3Y
21.6
Median 5Y
16.7
Industry
1.3
vs History
36
vs Industry
14
Median 3Y
16
Median 5Y
14.3
Industry
5
Forward
15.8
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
14.3
Forward
27
vs History
38
vs Industry
17
Median 3Y
32
Median 5Y
28.9
Industry
14.9
Forward
28.2
vs History
12
vs Industry
7
Median 3Y
40.4
Median 5Y
35.6
Industry
12.5
vs History
12
vs Industry
7
Median 3Y
42.7
Median 5Y
37.6
Industry
13.4
vs History
15
vs Industry
8
Median 3Y
4.6
Median 5Y
4
Industry
1

Multiples Across Competitors

BBN1 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
SWB:BBN1
198.6B EUR 15.1 73.4 31.6 31.7
US
BlackRock Inc
NYSE:BLK
174.4B USD 7.6 28.6 20.6 23.2
US
KKR & Co Inc
NYSE:KKR
119.7B USD 6.6 53 375.6 375.6
CA
Brookfield Corp
NYSE:BN
109.1B USD 1.5 131.3 11.8 17.9
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.3B CAD 25.1 44.1 47.2 48
ZA
Ninety One Ltd
JSE:NY1
88.1B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
87.9B USD 25 43.9 47 47.8
US
Bank of New York Mellon Corp
NYSE:BK
84.7B USD 4.3 16.9 78.8 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
69.2B EUR 23.1 40.5 43.5 44.2
LU
Reinet Investments SCA
JSE:RNI
80.5B Zac 0 0 0 0
US
Ameriprise Financial Inc
NYSE:AMP
47.5B USD 2.6 13.1 13.7 13.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Blackstone Inc
SWB:BBN1
Average EV/EBITDA: 74.4
31.6
18%
1.8
US
BlackRock Inc
NYSE:BLK
20.6
19%
1.1
US
KKR & Co Inc
NYSE:KKR
375.6
126%
3
CA
Brookfield Corp
NYSE:BN
11.8
-22%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.2
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
47
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
78.8
N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43.5
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
13.7
4%
3.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Blackstone Inc
SWB:BBN1
Average EV/EBIT: 75.3
31.7
22%
1.4
US
BlackRock Inc
NYSE:BLK
23.2
18%
1.3
US
KKR & Co Inc
NYSE:KKR
375.6
108%
3.5
CA
Brookfield Corp
NYSE:BN
17.9
-28%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
48
237%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
47.8
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.2
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
13.7
1%
13.7