BlackRock Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of BlackRock Inc (BLK) is
942.97 USD. This BlackRock valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,056.54 USD, the upside of BlackRock Inc is
-10.70%.
The range of the Intrinsic Value is 584.09 - 2,845.74 USD
942.97 USD
Intrinsic Value
BlackRock Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
584.09 - 2,845.74 |
942.97 |
-10.7% |
| DCF (Growth 10y) |
612.13 - 2,724.02 |
950.56 |
-10.0% |
| DCF (EBITDA 5y) |
577.42 - 986.14 |
769.40 |
-27.2% |
| DCF (EBITDA 10y) |
605.06 - 1,050.35 |
802.85 |
-24.0% |
| Fair Value |
218.14 - 218.14 |
218.14 |
-79.35% |
| P/E |
638.33 - 852.59 |
691.62 |
-34.5% |
| EV/EBITDA |
577.56 - 1,243.49 |
872.38 |
-17.4% |
| EPV |
399.68 - 596.74 |
498.21 |
-52.8% |
| DDM - Stable |
415.35 - 2,637.46 |
1,526.40 |
44.5% |
| DDM - Multi |
545.33 - 2,566.01 |
886.05 |
-16.1% |
BlackRock Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
163,636.92 |
| Beta |
0.93 |
| Outstanding shares (mil) |
154.88 |
| Enterprise Value (mil) |
161,969.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.97% |
| Cost of Debt |
4.25% |
| WACC |
7.76% |