Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
155.95 USD269.86 USD364.43 USD
-55.21%
269.86 USDCurrent price is 55.2% below the base model value.
B
US
BX.US · Blackstone Inc.
US · US
Latest price120.88 USD
30D-7.49%
Vs. base value-31.3%
Research summary
BX.US latest organized financial period shows revenue grew +9.22% YoY and net income grew +8.74% YoY. Current price is about 121 USD, while the model base case is about 176 USD; the current price sits -31.3% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue14B USD
Net income3B USD
Free cash flow5B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price120.88 USD
Base value175.82 USD
Vs. base-31.3%
Price date2026/04/29
108.24 USD175.82 USD230.55 USD
-31.25%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
60.52 USD81.78 USD96.66 USD
+47.81%
81.78 USDCurrent price is 47.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth5.5%
Current price implies roughly 5.5% annualized FCF growth.
5.5%Current price implies roughly 5.5% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 14B USD | 3B USD | - | 5B USD | 3.87 | - |
| 2024/12/31 | Annual | 13B USD | 3B USD | - | 3B USD | 3.62 | - |
| 2023/12/31 | Annual | 8B USD | 1B USD | - | 4B USD | 1.84 | - |
| 2022/12/31 | Annual | 9B USD | 2B USD | - | 6B USD | 2.36 | - |
| 2021/12/31 | Annual | 23B USD | 6B USD | - | 4B USD | 8.13 | - |
Ad placement