Is Blackstone undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of Blackstone Group Inc (BX) is 187.02 USD. This Blackstone valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 149.72 USD, the upside of Blackstone Group Inc is 24.90%. This means that Blackstone is undervalued by 24.90%.
The range of the Intrinsic Value is 113.53 - 545.78 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 113.53 - 545.78 | 187.02 | 24.9% |
| DCF (Growth 10y) | 124.63 - 550.09 | 197.64 | 32.0% |
| DCF (EBITDA 5y) | 97.14 - 140.94 | 124.04 | -17.2% |
| DCF (EBITDA 10y) | 110.59 - 165.78 | 141.11 | -5.8% |
| Fair Value | 56.96 - 56.96 | 56.96 | -61.96% |
| P/E | 31.40 - 83.62 | 52.06 | -65.2% |
| EV/EBITDA | 61.04 - 105.56 | 86.73 | -42.1% |
| EPV | 30.16 - 46.44 | 38.30 | -74.4% |
| DDM - Stable | 25.66 - 148.16 | 86.91 | -42.0% |
| DDM - Multi | 107.42 - 406.73 | 162.30 | 8.4% |
| Market Cap (mil) | 182,457.78 |
| Beta | 1.55 |
| Outstanding shares (mil) | 1,218.66 |
| Enterprise Value (mil) | 191,602.53 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.80% |
| Cost of Debt | 4.25% |
| WACC | 7.54% |