Valuation Blackstone Inc.

Stocks

Market Closed - NYSE Other stock markets 23:01:21 17/06/2026 +03			Pre-market 14:16:51
125.01 ^USD	-2.24%		125.78	+0.62%

11:45am	Blackstone Client AirTrunk Seeks $3 Billion Bank Loan	MT
01:50am	Oaktree Private Credit Fund Sees Redemption Requests Drop by Half	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	92,857	55,019	99,209	132,400	120,650	98,195	-	-
Change	-	-40.75%	80.32%	33.46%	-8.88%	-18.61%	-	-
Enterprise Value (EV) ¹	98,543	63,117	107,557	141,749	130,464	107,875	107,261	107,706
Change	-	-35.95%	70.41%	31.79%	-7.96%	-17.31%	-0.57%	0.41%
P/E	27.1x	14.4x	33.1x	37.2x	27.7x	20.9x	16.9x	16.2x
PBR	16.5x	11.4x	22.6x	15.4x	13.3x	11.1x	10.1x	9.2x
PEG	-	1.72x	-1.4x	2.1x	1.4x	2.88x	0.7x	3.67x
Capitalization / Revenue	7.96x	4.37x	10.2x	11.4x	9.23x	6.56x	5.19x	4.6x
EV / Revenue	8.45x	5.01x	11.1x	12.2x	9.98x	7.21x	5.66x	5.05x
EV / EBITDA	13.7x	8.08x	17.2x	19.6x	15.5x	13.8x	10.7x	10.5x
EV / EBIT	13.8x	8.15x	17.5x	19.9x	15.7x	13.2x	9.78x	9.56x
EV / FCF	25.1x	10.3x	28.1x	41.4x	28.7x	15.4x	9.48x	13x
FCF Yield	3.98%	9.67%	3.56%	2.41%	3.49%	6.49%	10.5%	7.69%
Dividend per Share ²	4.06	4.4	3.35	3.95	4.74	5.17	6.445	6.837
Rate of return	3.14%	5.93%	2.56%	2.29%	3.08%	4.14%	5.16%	5.47%
EPS ²	4.77	5.17	3.95	4.64	5.57	5.974	7.384	7.709
Distribution rate	85.1%	85.1%	84.8%	85.1%	85.1%	86.5%	87.3%	88.7%
Net sales ¹	11,663	12,590	9,694	11,649	13,077	14,963	18,935	21,343
EBITDA ¹	7,179	7,810	6,255	7,220	8,397	7,800	9,980	10,228
EBIT ¹	7,127	7,741	6,161	7,121	8,298	8,161	10,971	11,266
Net income ¹	6,171	6,633	5,061	5,967	7,111	7,626	9,657	9,601
Net Debt ¹	5,686	8,098	8,348	9,349	9,814	9,680	9,066	9,512
Reference price ²	129.39	74.19	130.92	172.42	154.14	125.01	125.01	125.01
Nbr of stocks (in thousands)	717,651	741,598	757,781	767,895	782,728	785,497	-	-
Announcement Date	1/27/22 A	1/26/23 A	1/25/24 A	1/30/25 A	1/29/26 A	-	-	-

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.($)
BLACKSTONE INC.	20.92x	7.21x	13.83x	4.14%	98.19B
KKR & CO. INC.	26.91x	8.61x	13.39x	0.81%	87.25B
ARES MANAGEMENT CORPORATION	21.44x	6.19x	14.33x	4.22%	28.95B
AMUNDI	11.69x	4.56x	9.03x	5.51%	19.95B
FRANKLIN RESOURCES, INC.	19.36x	1.9x	7.2x	3.95%	17.3B
THE CARLYLE GROUP INC.	12.84x	4.26x	12.05x	3.06%	16.45B
ARES CAPITAL CORPORATION	11.61x	9.07x	-	10.61%	13B
HDFC ASSET MANAGEMENT COMPANY LIMITED	36.51x	20.44x	29.51x	2.18%	12.31B
INFRATIL LIMITED	78.16x	6.22x	19.51x	1.42%	8.63B
Average	26.60x	7.61x	14.86x	3.99%	33.56B
Weighted average by Cap.	23.43x	7.47x	13.75x	3.33%