BX
Blackstone Group Inc
Price:  
155.13 
USD
Volume:  
2,048,009.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Blackstone Intrinsic Value

-40.50 %
Upside

What is the intrinsic value of Blackstone?

As of 2025-07-04, the Intrinsic Value of Blackstone Group Inc (BX) is 92.25 USD. This Blackstone valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 155.13 USD, the upside of Blackstone Group Inc is -40.50%.

The range of the Intrinsic Value is 58.07 - 222.72 USD

Is Blackstone undervalued or overvalued?

Based on its market price of 155.13 USD and our intrinsic valuation, Blackstone Group Inc (BX) is overvalued by 40.50%.

155.13 USD
Stock Price
92.25 USD
Intrinsic Value
Intrinsic Value Details

Blackstone Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.07 - 222.72 92.25 -40.5%
DCF (Growth 10y) 58.72 - 203.56 89.13 -42.5%
DCF (EBITDA 5y) 51.55 - 79.75 64.82 -58.2%
DCF (EBITDA 10y) 53.92 - 84.40 67.65 -56.4%
Fair Value 52.42 - 52.42 52.42 -66.21%
P/E 33.51 - 60.93 50.55 -67.4%
EV/EBITDA 54.37 - 94.87 79.52 -48.7%
EPV 28.18 - 42.85 35.51 -77.1%
DDM - Stable 21.67 - 100.39 61.03 -60.7%
DDM - Multi 62.89 - 179.23 88.40 -43.0%

Blackstone Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 188,208.38
Beta 1.21
Outstanding shares (mil) 1,213.23
Enterprise Value (mil) 197,262.98
Market risk premium 4.60%
Cost of Equity 8.33%
Cost of Debt 4.25%
WACC 8.05%