Valuation BlackRock, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:02 11/07/2026 +04			5-day change	1st Jan Change
1,036.11 ^USD	+1.61%		+4.06%	-3.20%

06-19	Abu Dhabi's MGX weighs multi-billion deal for data centre operator DayOne, sources say	RE
06-19	Private credit roundup: Private markets face renewed scrutiny over liquidity and valuations	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	139,089	106,433	120,765	158,768	166,064	160,592	-	-
Change	-	-23.48%	13.47%	31.47%	4.6%	-3.3%	-	-
Enterprise Value (EV) ¹	137,212	105,671	119,947	158,320	167,365	157,463	152,712	146,799
Change	-	-22.99%	13.51%	31.99%	5.71%	-5.92%	-3.02%	-3.87%
P/E	24x	20.9x	22.2x	24.4x	30.3x	20.5x	18.3x	15.7x
PBR	3.68x	2.81x	3.06x	3.34x	2.97x	3.07x	2.88x	2.37x
PEG	-	-1.9x	2.97x	1.6x	-1.9x	0.5x	1.5x	1x
Capitalization / Revenue	7.18x	5.95x	6.76x	7.78x	6.86x	5.6x	5.03x	4.5x
EV / Revenue	7.08x	5.91x	6.72x	7.76x	6.91x	5.49x	4.78x	4.11x
EV / EBITDA	17.4x	15.5x	17.9x	19.5x	15.6x	12x	10.5x	8.68x
EV / EBIT	18.4x	16.5x	19.1x	20.9x	23.8x	13.9x	12.1x	9.7x
EV / FCF	29.8x	23.9x	31.4x	33.7x	47.1x	16.6x	14.2x	11.9x
FCF Yield	3.35%	4.19%	3.19%	2.97%	2.12%	6.03%	7.04%	8.43%
Dividend per Share ²	16.52	19.52	20	20.4	20.84	22.71	24.87	27.43
Rate of return	1.8%	2.75%	2.46%	1.99%	1.95%	2.19%	2.4%	2.65%
EPS ²	38.22	33.97	36.51	42.01	35.31	50.65	56.71	65.78
Distribution rate	43.2%	57.5%	54.8%	48.6%	59%	44.8%	43.9%	41.7%
Net sales ¹	19,374	17,873	17,859	20,407	24,216	28,666	31,916	35,712
EBITDA ¹	7,865	6,803	6,702	8,103	10,726	13,100	14,513	16,904
EBIT ¹	7,450	6,385	6,275	7,574	7,045	11,332	12,627	15,129
Net income ¹	5,901	5,178	5,502	6,369	5,553	8,303	9,205	10,480
Net Debt ¹	-1,877	-762	-818	-448	1,301	-3,130	-7,880	-13,793
Reference price ²	915.56	708.63	811.80	1,025.11	1,070.34	1,036.11	1,036.11	1,036.11
Nbr of stocks (in thousands)	151,917	150,196	148,762	154,879	155,151	154,995	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BLACKROCK, INC.	20.08x	5.49x	12.02x	2.19%	161B
UBS GROUP AG	15.2x	3.52x	-	2.35%	158B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.12x	7.47x	-	1.51%	104B
BROOKFIELD ASSET MANAGEMENT LTD.	25.51x	11.86x	20.35x	4.24%	74.76B
STATE STREET CORPORATION	14.34x	5.29x	-	1.94%	49.88B
AMERIPRISE FINANCIAL, INC.	11.73x	1.74x	5.43x	1.32%	45.56B
3I GROUP PLC	4.96x	5.05x	5.04x	3.5%	36.48B
NORTHERN TRUST CORPORATION	14.31x	5.43x	17.93x	1.8%	33.97B
T. ROWE PRICE GROUP, INC.	11.37x	2.69x	6.76x	4.37%	25.4B
Average	14.96x	5.39x	11.26x	2.58%	76.6B
Weighted average by Cap.	16.73x	5.64x	12.38x	2.4%