The Discounted Cash Flow (DCF) valuation of Blackstone Group Inc (BX) is 159.93 USD. With the latest stock price at 113.05 USD, the upside of Blackstone Group Inc based on DCF is 41.5%.
Based on the latest price of 113.05 USD and our DCF valuation, Blackstone Group Inc (BX) is a buy. buying Blackstone stocks now will result in a potential gain of 41.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.0% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 106.53 - 325.50 | 159.93 |
| Upside | -5.8% - 187.9% | 41.5% |