As of 2024-12-14, the Intrinsic Value of Blackstone Group Inc (BX) is 143.08 USD. This Blackstone valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 188.42 USD, the upside of Blackstone Group Inc is -24.10%.

The range of the Intrinsic Value is 84.30 - 469.87 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	84.30 - 469.87	143.08	-24.1%
DCF (Growth 10y)	104.11 - 540.73	171.13	-9.2%
DCF (EBITDA 5y)	66.62 - 116.48	90.21	-52.1%
DCF (EBITDA 10y)	86.98 - 152.80	116.63	-38.1%
Fair Value	45.85 - 45.85	45.85	-75.67%
P/E	30.55 - 54.70	43.23	-77.1%
EV/EBITDA	46.71 - 110.42	74.87	-60.3%
EPV	49.16 - 74.29	61.73	-67.2%
DDM - Stable	21.46 - 142.92	82.19	-56.4%
DDM - Multi	74.52 - 321.18	114.67	-39.1%