The Discounted Cash Flow (DCF) valuation of Blackstone Group Inc (BX) is 91.65 USD. With the latest stock price at 155.13 USD, the upside of Blackstone Group Inc based on DCF is -40.9%.
Based on the latest price of 155.13 USD and our DCF valuation, Blackstone Group Inc (BX) is a sell. selling Blackstone stocks now will result in a potential gain of 40.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.4% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 58.04 - 216.42 | 91.65 |
| Upside | -62.6% - 39.5% | -40.9% |