Previous Close | $1,082.15 |
Intrinsic Value | $67.55 |
Upside potential | -94% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K filings, Bloomberg, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |