As of 2025-12-09, the Intrinsic Value of BlackRock Inc (BLK) is 933.56 USD. This BlackRock valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,062.02 USD, the upside of BlackRock Inc is -12.10%.
The range of the Intrinsic Value is 692.90 - 1,463.68 USD
Based on its market price of 1,062.02 USD and our intrinsic valuation, BlackRock Inc (BLK) is overvalued by 12.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 692.90 - 1,463.68 | 933.56 | -12.1% |
| DCF (Growth 10y) | 868.72 - 1,741.66 | 1,143.81 | 7.7% |
| DCF (EBITDA 5y) | 914.40 - 1,316.71 | 1,080.64 | 1.8% |
| DCF (EBITDA 10y) | 1,036.45 - 1,542.10 | 1,244.36 | 17.2% |
| Fair Value | 311.17 - 311.17 | 311.17 | -70.70% |
| P/E | 535.93 - 811.85 | 672.46 | -36.7% |
| EV/EBITDA | 642.80 - 1,243.60 | 959.93 | -9.6% |
| EPV | 300.27 - 395.22 | 347.75 | -67.3% |
| DDM - Stable | 303.46 - 830.31 | 566.88 | -46.6% |
| DDM - Multi | 670.58 - 1,360.24 | 891.56 | -16.1% |
| Market Cap (mil) | 164,772.40 |
| Beta | 1.19 |
| Outstanding shares (mil) | 155.15 |
| Enterprise Value (mil) | 167,559.40 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.66% |
| Cost of Debt | 4.25% |
| WACC | 10.16% |