Previous Close | $155.13 |
Intrinsic Value | $19.20 |
Upside potential | -88% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K, investor presentations, Bloomberg
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 |