Blackstone Inc. (BX)
Asset Management · Financial Services · $93.1B
Intrinsic Value (Consensus)
$59.98
Current Price
$123.82
Margin of Safety
-51.6%
51.6% Above Intrinsic Value
Value: $60
Price: $124
Valuation Model Estimates
Current Price: $123.82
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%.
Health Score
C
58
Profitability
25/25
Strength
13/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 145%
Strong profitability — ROE of 35% (above 20% is excellent)
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
- 1.58
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-21
Source: Yahoo Finance