Blackstone Inc. (BX)
Investment Advice · Financial Services · $58.2B
Intrinsic Value (Consensus)
$59.98
Current Price
$77.40
Margin of Safety
-22.5%
22.5% Above Intrinsic Value
Value: $60
Price: $77
Valuation Model Estimates
Current Price: $77.40
DCF (Discounted Cash Flow)
$109.33
Graham Number
$31.69
Earnings Power Value
$37.57
Relative Value (P/E)
$77.40
Dividend Discount Model
$43.90
Consensus Value
$59.98
Model Assumptions
Discount Rate
10.3%
Growth Rate
6.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.87
- EPS (Forward)
- $4.14
- Book Value
- $11.53
- P/E Ratio
- 20.0
- Forward P/E
- 18.7
- PEG Ratio
- —
- ROE
- 34.8%
- Debt/Equity
- 145%
- Revenue Growth
- 9.2%
- Earnings Growth
- 6.9%
- Dividend Yield
- 1.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance