investorscraft@gmail.com

Intrinsic ValueBlackRock, Inc. (BLK.SW)

Previous CloseCHF852.85
Intrinsic Value
Upside potential
Previous Close
CHF852.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 market dominance is reinforced by its proprietary Aladdin platform, which integrates risk analytics with portfolio management, providing a competitive edge in asset allocation and liquidity solutions. The firm’s global footprint, with offices in key financial hubs, ensures deep market penetration and client accessibility. As the world’s largest asset manager, BlackRock benefits from economies of scale, enabling cost-efficient operations and robust investment performance. Its focus on innovation, particularly in ETF offerings under the iShares brand, has solidified its leadership in passive investing. The firm’s advisory services further enhance its value proposition, positioning it as a trusted partner in navigating complex financial markets.

Revenue Profitability And Efficiency

In FY 2023, BlackRock reported revenue of $17.86 billion, reflecting its ability to monetize its expansive asset base and diversified service offerings. Net income stood at $5.50 billion, with diluted EPS of $36.51, underscoring strong profitability. Operating cash flow was robust at $4.17 billion, while capital expenditures were modest at -$344 million, indicating efficient capital deployment and high cash conversion.

Earnings Power And Capital Efficiency

BlackRock’s earnings power is driven by its scalable business model, with significant revenue derived from management fees tied to assets under management (AUM). The firm’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures, supporting reinvestment and shareholder returns. Its diversified revenue streams mitigate reliance on any single market or client segment.

Balance Sheet And Financial Health

BlackRock maintains a solid balance sheet, with $8.74 billion in cash and equivalents providing liquidity flexibility. Total debt of $9.70 billion is manageable given the firm’s earnings capacity and low leverage profile. The strong cash position supports ongoing operations, strategic investments, and dividend commitments, ensuring financial stability.

Growth Trends And Dividend Policy

BlackRock has demonstrated consistent growth, supported by organic AUM expansion and strategic acquisitions. The firm’s dividend policy is shareholder-friendly, with a dividend per share of $17.89 in FY 2023, reflecting its commitment to returning capital. Growth trends are bolstered by increasing demand for passive investment products and global risk management services.

Valuation And Market Expectations

With a market capitalization of $64.37 billion, BlackRock trades at a premium, reflecting its market leadership and growth prospects. The firm’s beta of 1.35 indicates moderate sensitivity to market movements. Investor expectations are anchored on sustained AUM growth, fee stability, and innovation in ETF and technology-driven solutions.

Strategic Advantages And Outlook

BlackRock’s strategic advantages include its scale, technological prowess, and diversified product offerings. The firm is well-positioned to capitalize on trends like ESG investing and digital asset management. The outlook remains positive, driven by global asset growth, though macroeconomic volatility and regulatory changes pose potential risks. Continued focus on innovation and client-centric solutions will likely sustain its competitive edge.

Sources

10-K, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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