investorscraft@gmail.com

Intrinsic ValueBlackRock, Inc. (0QZZ.L)

Previous Close£1,111.66
Intrinsic Value
Upside potential
Previous Close
£1,111.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BlackRock, Inc. is a global leader in investment management, offering a comprehensive suite of financial services to institutional and individual investors. The firm operates across public equity, fixed income, real estate, and alternative markets, leveraging both fundamental and quantitative strategies. Its diversified product range includes mutual funds, ETFs, hedge funds, and advisory services, catering to a broad client base spanning pension plans, sovereign wealth funds, and corporations. BlackRock’s scale and technological edge, particularly through its Aladdin platform, reinforce its dominance in asset management. The firm’s market position is further strengthened by its global footprint, with offices in key financial hubs, enabling localized expertise and cross-border investment solutions. As the world’s largest asset manager, BlackRock benefits from economies of scale, deep liquidity access, and a reputation for risk management, making it a preferred partner for complex investment needs. Its focus on sustainable investing and ESG integration aligns with evolving investor preferences, positioning it at the forefront of industry trends.

Revenue Profitability And Efficiency

BlackRock reported revenue of $20.41 billion in its latest fiscal year, with net income reaching $6.37 billion, reflecting a robust margin. The firm’s diluted EPS stood at $42.01, underscoring its earnings strength. Operating cash flow was $4.96 billion, while capital expenditures were modest at -$255 million, indicating efficient capital deployment. These metrics highlight BlackRock’s ability to monetize its scale and maintain profitability amid market fluctuations.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by its diversified revenue streams, including management fees, performance fees, and technology services. BlackRock’s capital efficiency is evident in its high return on assets and equity, supported by low capital intensity and scalable operations. Its Aladdin platform contributes recurring revenue, enhancing stability. The net income-to-revenue ratio of approximately 31% reflects strong operational leverage.

Balance Sheet And Financial Health

BlackRock maintains a solid balance sheet with $12.76 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at $14.22 billion, which is manageable given its cash flow generation and market capitalization. The firm’s financial health is further supported by its investment-grade credit rating, ensuring access to capital markets at favorable terms.

Growth Trends And Dividend Policy

BlackRock has demonstrated consistent growth in assets under management (AUM), driven by organic inflows and market appreciation. The firm’s dividend policy is shareholder-friendly, with a dividend per share of $20.51, reflecting a commitment to returning capital. Growth is also fueled by acquisitions and expansion into private markets and ESG-focused products, aligning with long-term industry trends.

Valuation And Market Expectations

With a market capitalization of approximately $149.39 billion, BlackRock trades at a premium relative to peers, reflecting its market leadership and growth prospects. The beta of 1.426 indicates higher volatility compared to the broader market, likely due to its sensitivity to financial market performance. Investors expect continued outperformance, driven by scale, technology, and ESG integration.

Strategic Advantages And Outlook

BlackRock’s strategic advantages include its unparalleled scale, technological infrastructure, and global reach. The firm is well-positioned to capitalize on trends like passive investing, ESG, and private markets. Challenges include fee compression and regulatory scrutiny, but its diversified model and innovation focus mitigate risks. The outlook remains positive, supported by long-term asset growth and strategic initiatives.

Sources

10-K filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount