Valuation BlackRock, Inc.

Equities

Market Closed - Nyse Other stock markets 00:00:02 12/05/2026 +04			5-day change	1st Jan Change
1,081.32 ^USD	-0.32%		+1.85%	+1.03%

05-12	Trading Day: AI beats Iran impasse	RE
05-11	Apple, Boeing, Citi, Tesla, Meta executives to join Trump's China trip	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	139,089	106,433	120,765	158,768	166,064	167,858	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	1.08%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	164,615	160,321	155,216
Change	-	-22.99%	13.51%	31.99%	5.71%	-1.64%	-2.61%	-3.18%
P/E ratio	24x	20.9x	22.2x	24.4x	30.3x	22.1x	20.3x	17.7x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	3.21x	3.02x	2.51x
PEG	-	-1.9x	2.97x	1.6x	-1.9x	0.6x	2.4x	1.2x
Capitalization / Revenue	7.18x	5.95x	6.76x	7.78x	6.86x	6.01x	5.44x	4.84x
EV / Revenue	7.08x	5.91x	6.72x	7.76x	6.91x	5.9x	5.2x	4.47x
EV / EBITDA	17.4x	15.5x	17.9x	19.5x	15.6x	12.8x	11.3x	9.86x
EV / EBIT	18.4x	16.5x	19.1x	20.9x	23.8x	14.9x	13x	10.7x
EV / FCF	29.8x	23.9x	31.4x	33.7x	47.1x	17.7x	15.4x	12.9x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	5.64%	6.48%	7.73%
Dividend per Share ²	16.52	19.52	20	20.4	20.84	22.71	25	27.65
Rate of return	1.8%	2.75%	2.46%	1.99%	1.95%	2.1%	2.31%	2.56%
EPS ²	38.22	33.97	36.51	42.01	35.31	49	53.14	60.93
Distribution rate	43.2%	57.5%	54.8%	48.6%	59%	46.4%	47%	45.4%
Net sales ¹	19,374	17,873	17,859	20,407	24,216	27,912	30,842	34,699
EBITDA ¹	7,865	6,803	6,702	8,103	10,726	12,892	14,216	15,745
EBIT ¹	7,450	6,385	6,275	7,574	7,045	11,041	12,315	14,539
Net income ¹	5,901	5,178	5,502	6,369	5,553	8,032	8,627	9,712
Net Debt ¹	-1,877	-762	-818	-448	1,301	-3,242	-7,537	-12,642
Reference price ²	915.56	708.63	811.80	1,025.11	1,070.34	1,081.32	1,081.32	1,081.32
Nbr of stocks (in thousands)	151,917	150,196	148,762	154,879	155,151	155,234	-	-
Announcement Date	14/01/22	13/01/23	12/01/24	15/01/25	15/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKROCK, INC.	22.14x	5.92x	12.81x	2.09%	168B
UBS GROUP AG	13.74x	3.14x	-	2.78%	137B
BANK OF NEW YORK MELLON CORPORATION (THE)	14.94x	6.87x	-	1.7%	89.57B
BROOKFIELD ASSET MANAGEMENT LTD.	22.08x	12.59x	18.23x	4.01%	79.33B
AMERIPRISE FINANCIAL, INC.	11x	1.57x	4.91x	1.43%	41.85B
STATE STREET CORPORATION	12.44x	4.88x	-	2.29%	41.37B
3I GROUP PLC	4.35x	4.22x	4.57x	3.14%	35.92B
NORTHERN TRUST CORPORATION	14.32x	5.27x	16.46x	2.03%	29.68B
T. ROWE PRICE GROUP, INC.	11.85x	2.45x	6.21x	4.92%	22.57B
Average	14.09x	5.21x	10.53x	2.71%	71.74B
Weighted average by Cap.	16.30x	5.68x	12.18x	2.54%