investorscraft@gmail.com

Intrinsic ValueBlackRock, Inc. (BLQA.DE)

Previous Close845.50
Intrinsic Value
Upside potential
Previous Close
845.50

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 asset management, offering a comprehensive suite of investment solutions to institutional and individual clients. 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 such as pension plans, sovereign wealth funds, and corporations. BlackRock's scale and technological edge, particularly through its Aladdin platform, reinforce its dominance in risk management and portfolio analytics. The company maintains a strong competitive position due to its global footprint, deep expertise, and ability to innovate in passive and active investment strategies. Its focus on sustainability and ESG integration further enhances its appeal in a rapidly evolving regulatory and investor landscape.

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 operating leverage.

Earnings Power And Capital Efficiency

BlackRock demonstrates consistent earnings power, driven by stable management fees and performance-based revenues. The firm’s capital efficiency is evident in its ability to generate substantial cash flows relative to its asset base. Its diversified revenue streams mitigate concentration risks, while its scalable platform supports margin resilience across market cycles.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with €8.74 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €9.70 billion is manageable given its cash flow generation and low leverage profile. BlackRock’s financial health is further supported by its strong credit ratings and disciplined capital management.

Growth Trends And Dividend Policy

BlackRock has exhibited steady growth in assets under management (AUM), supported by organic inflows and market appreciation. The firm’s dividend policy is shareholder-friendly, with a dividend per share of €18.28 in FY 2023, reflecting a commitment to returning capital while retaining flexibility for reinvestment and acquisitions.

Valuation And Market Expectations

With a market capitalization of €125.24 billion, BlackRock trades at a premium relative to peers, reflecting its market leadership and growth prospects. Investors likely price in sustained AUM growth, fee stability, and technological advantages, though macroeconomic volatility and regulatory changes remain key risks.

Strategic Advantages And Outlook

BlackRock’s strategic advantages include its global scale, technological infrastructure, and brand strength. The firm is well-positioned to capitalize on trends like passive investing, ESG integration, and digital transformation. Near-term challenges include fee compression and competitive pressures, but its diversified model and innovation focus provide long-term resilience.

Sources

Company filings, 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