investorscraft@gmail.com

Intrinsic Value of Blackstone Inc. (BX)

Previous Close$155.13
Intrinsic Value
Upside potential
Previous Close
$155.13

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

Blackstone Inc. is a leading global alternative asset manager, specializing in private equity, real estate, hedge fund solutions, and credit investments. The firm generates revenue primarily through management fees, performance fees, and investment income, leveraging its scale and expertise to deliver value to institutional and individual investors. Blackstone operates in a highly competitive industry but maintains a dominant position due to its extensive network, deep industry knowledge, and ability to deploy capital across diverse asset classes. The company’s diversified portfolio and strong track record in generating risk-adjusted returns reinforce its reputation as a trusted partner for long-term capital appreciation. Its market leadership is further solidified by its ability to identify and capitalize on emerging trends, such as the growing demand for private market exposure among institutional investors. Blackstone’s strategic focus on high-growth sectors, including logistics, technology, and life sciences, enhances its resilience and long-term growth potential.

Revenue Profitability And Efficiency

Blackstone reported revenue of $12.66 billion for FY 2024, with net income reaching $2.78 billion, reflecting a robust profit margin of approximately 22%. The firm’s diluted EPS stood at $3.62, demonstrating strong earnings power. Operating cash flow was $3.48 billion, significantly outpacing capital expenditures of $61.4 million, highlighting efficient capital deployment and cash generation capabilities. These metrics underscore Blackstone’s ability to monetize its investments effectively while maintaining operational efficiency.

Earnings Power And Capital Efficiency

Blackstone’s earnings power is evident in its ability to generate substantial performance fees and investment income, driven by its diversified asset base and disciplined investment approach. The firm’s capital efficiency is reflected in its high return on invested capital, supported by its scalable business model and ability to recycle capital into high-yield opportunities. This positions Blackstone to sustain long-term growth while delivering value to shareholders.

Balance Sheet And Financial Health

Blackstone maintains a strong balance sheet, with $1.97 billion in cash and equivalents and no reported debt, providing significant financial flexibility. This conservative capital structure allows the firm to navigate market volatility and capitalize on strategic opportunities without undue financial strain. The absence of leverage further enhances its resilience and ability to weather economic downturns.

Growth Trends And Dividend Policy

Blackstone has demonstrated consistent growth, driven by its ability to raise and deploy capital across its investment platforms. The firm’s dividend policy is shareholder-friendly, with a dividend per share of $5.77 in FY 2024, reflecting its commitment to returning capital to investors. This aligns with its strategy of balancing growth investments with shareholder distributions.

Valuation And Market Expectations

Blackstone’s valuation reflects its premium positioning in the alternative asset management sector, supported by its strong earnings growth and market leadership. Investors likely price in continued expansion in fee-earning assets and performance fees, given the firm’s track record and industry tailwinds. The market expects Blackstone to maintain its competitive edge and deliver sustained value creation.

Strategic Advantages And Outlook

Blackstone’s strategic advantages include its global scale, diversified investment platform, and deep industry expertise. The firm is well-positioned to benefit from the increasing institutional allocation to alternative assets. Looking ahead, Blackstone’s focus on high-growth sectors and disciplined capital allocation should drive continued outperformance, reinforcing its status as a leader in the alternative investment space.

Sources

10-K, 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