investorscraft@gmail.com

Intrinsic Value of BlackRock, Inc. (BLK)

Previous Close$1,082.15
Intrinsic Value
Upside potential
Previous Close
$1,082.15

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 the world’s largest asset manager, operating in the global financial services industry with a dominant position in investment management, risk analytics, and advisory services. The company generates revenue primarily through investment advisory fees, administration fees, and performance-based compensation, leveraging its extensive suite of actively managed funds, ETFs (notably the iShares franchise), and institutional mandates. BlackRock’s Aladdin platform, a leading risk management and portfolio analytics tool, further diversifies its revenue streams by serving institutional clients. The firm’s scale, technological integration, and brand recognition solidify its leadership in passive and active asset management, with a strong competitive moat against smaller peers. Its global footprint and diversified product offerings position it as a critical intermediary in capital markets, catering to retail, institutional, and sovereign wealth clients across equities, fixed income, alternatives, and multi-asset strategies.

Revenue Profitability And Efficiency

BlackRock reported $20.4 billion in revenue for FY 2024, with net income of $6.4 billion, reflecting a robust 31.2% net margin. Diluted EPS stood at $42.01, underscoring efficient earnings conversion. Operating cash flow of $4.96 billion and disciplined capital expenditures ($255 million) highlight strong cash generation capabilities, supporting reinvestment and shareholder returns. The firm’s asset-light model ensures high scalability, with revenue growth closely tied to AUM fluctuations and fee structures.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its sticky AUM base and performance fees, with a return on equity likely exceeding industry averages given its asset-light operations. Capital efficiency is evident in its high operating leverage, as incremental AUM growth translates disproportionately to earnings due to low marginal costs. BlackRock’s Aladdin platform further enhances capital efficiency by monetizing technology across client segments.

Balance Sheet And Financial Health

BlackRock maintains a solid balance sheet with $12.8 billion in cash and equivalents against $14.2 billion of total debt, indicating manageable leverage. The firm’s liquidity position supports dividend commitments and strategic investments, while its debt profile is structured to optimize funding costs. Financial health remains strong, with ample capacity to navigate market volatility or pursue accretive acquisitions.

Growth Trends And Dividend Policy

AUM growth, fueled by secular trends in passive investing and ESG integration, remains a key driver. The company’s dividend policy is shareholder-friendly, with a $20.67 annual payout per share, reflecting a commitment to returning capital. Consistent dividend increases and share buybacks underscore confidence in sustained cash flow generation, though payout ratios remain conservative to retain flexibility for growth initiatives.

Valuation And Market Expectations

BlackRock trades at a premium to traditional asset managers, reflecting its scale, technology integration, and ETF dominance. Market expectations hinge on sustained AUM growth, fee stability, and Aladdin’s expansion. Valuation multiples likely price in leadership in passive strategies and innovation, though macroeconomic shifts in investor preferences could impact long-term assumptions.

Strategic Advantages And Outlook

BlackRock’s strategic advantages include unparalleled scale, brand trust, and technology-driven differentiation. The outlook remains positive, with growth opportunities in private markets, ESG, and international expansion. Risks include fee compression and regulatory scrutiny, but the firm’s adaptive positioning and diversified revenue streams mitigate downside volatility. Long-term prospects are tied to global asset accumulation trends and its ability to innovate in asset management.

Sources

10-K filings, Bloomberg, company investor relations

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