BLK
BlackRock Inc
Price:  
812.22 
USD
Volume:  
394,258.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BlackRock Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of BlackRock Inc (BLK) is 858.08 USD. This BlackRock valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 812.22 USD, the upside of BlackRock Inc is %.

The range of the Intrinsic Value is 555.85 - 2,066.50 USD

812.22 USD
Stock Price
858.08 USD
Intrinsic Value
Intrinsic Value Details

BlackRock Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 555.85 - 2,066.50 858.08 5.6%
DCF (Growth 10y) 570.18 - 1,926.90 844.83 4.0%
DCF (EBITDA 5y) 686.68 - 1,136.43 844.85 4.0%
DCF (EBITDA 10y) 659.85 - 1,123.46 825.11 1.6%
Fair Value 221.29 - 221.29 221.29 -72.76%
P/E 523.31 - 620.60 541.99 -33.3%
EV/EBITDA 675.58 - 1,073.78 804.75 -0.9%
EPV 384.41 - 562.01 473.21 -41.7%
DDM - Stable 389.79 - 1,871.69 1,130.74 39.2%
DDM - Multi 518.05 - 1,842.51 798.32 -1.7%

BlackRock Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 120,825.84
Beta 1.60
Outstanding shares (mil) 148.76
Enterprise Value (mil) 121,311.84
Market risk premium 4.60%
Cost of Equity 8.53%
Cost of Debt 4.31%
WACC 8.21%