Stock BLK BLACKROCK, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials BlackRock, Inc.

Equities

BLK

US09247X1019

Investment Management & Fund Operators

Market Closed - Nyse
Other stock markets
 04:00:02 2024-05-31 pm EDT 		5-day change 1st Jan Change
772 USD +1.33% Intraday chart for BlackRock, Inc. -1.26% -4.90%
May. 31 Battles over CEO pay across the globe RE
May. 31 Blackrock Frontiers beats benchmark and raises half-year payout AN

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 78,006 110,043 139,089 106,433 120,765 114,724 - -
Enterprise Value (EV) 1 78,263 108,643 137,212 105,671 119,947 112,367 110,542 108,666
P/E ratio 17.7 x 22.7 x 24 x 20.9 x 22.2 x 18.6 x 17.1 x 15.8 x
Yield 2.63% 2.01% 1.8% 2.75% 2.46% 2.65% 2.87% 3.02%
Capitalization / Revenue 5.37 x 6.79 x 7.18 x 5.95 x 6.76 x 5.68 x 5.1 x 4.81 x
EV / Revenue 5.38 x 6.7 x 7.08 x 5.91 x 6.72 x 5.56 x 4.92 x 4.56 x
EV / EBITDA 13.1 x 17.6 x 17.4 x 15.5 x 17.9 x 13.6 x 11.7 x 11.6 x
EV / FCF 29.8 x 30.6 x 29.8 x 23.9 x 31.4 x 15.3 x 14.5 x 14.2 x
FCF Yield 3.36% 3.27% 3.35% 4.19% 3.19% 6.54% 6.89% 7.04%
Price to Book 2.33 x 3.12 x 3.68 x 2.81 x 3.06 x 2.85 x 2.61 x 2.41 x
Nbr of stocks (in thousands) 155,173 152,511 151,917 150,196 148,762 148,600 - -
Reference price 2 502.7 721.5 915.6 708.6 811.8 772.0 772.0 772.0
Announcement Date 1/15/20 1/14/21 1/14/22 1/13/23 1/12/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 14,539 16,205 19,374 17,873 17,859 20,195 22,477 23,845
EBITDA 1 5,956 6,171 7,865 6,803 6,702 8,252 9,476 9,380
EBIT 1 5,551 5,695 7,450 6,385 6,275 7,709 8,922 9,447
Operating Margin 38.18% 35.14% 38.45% 35.72% 35.14% 38.17% 39.7% 39.62%
Earnings before Tax (EBT) 1 5,787 6,524 8,173 6,290 7,155 8,158 9,095 9,428
Net income 1 4,476 4,932 5,901 5,178 5,502 6,307 6,962 7,168
Net margin 30.79% 30.44% 30.46% 28.97% 30.81% 31.23% 30.97% 30.06%
EPS 2 28.43 31.85 38.22 33.97 36.51 41.42 45.18 48.77
Free Cash Flow 1 2,630 3,549 4,603 4,423 3,821 7,352 7,622 7,645
FCF margin 18.09% 21.9% 23.76% 24.75% 21.4% 36.4% 33.91% 32.06%
FCF Conversion (EBITDA) 44.16% 57.51% 58.53% 65.02% 57.01% 89.09% 80.43% 81.51%
FCF Conversion (Net income) 58.76% 71.96% 78% 85.42% 69.45% 116.57% 109.48% 106.65%
Dividend per Share 2 13.20 14.52 16.52 19.52 20.00 20.43 22.16 23.30
Announcement Date 1/15/20 1/14/21 1/14/22 1/13/23 1/12/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 5,106 4,699 4,526 4,311 4,337 4,243 4,463 4,522 4,631 4,728 4,858 5,063 5,469 5,233 5,380
EBITDA 1 2,149 1,864 1,767 1,635 1,537 1,544 1,717 1,750 1,696 1,804 2,006 2,140 2,376 2,418 -
EBIT 1 2,039 1,764 1,668 1,526 1,427 1,438 1,615 1,637 1,585 1,693 1,822 1,930 2,181 1,969 2,090
Operating Margin 39.93% 37.54% 36.85% 35.4% 32.9% 33.89% 36.19% 36.2% 34.23% 35.81% 37.52% 38.12% 39.87% 37.63% 38.86%
Earnings before Tax (EBT) 1 2,110 1,626 1,321 1,691 1,652 1,554 1,866 1,808 1,927 1,913 1,989 2,071 2,235 2,008 2,191
Net income 1 1,643 1,436 1,077 1,406 1,259 1,157 1,366 1,604 1,375 1,573 1,489 1,555 1,718 1,583 1,642
Net margin 32.18% 30.56% 23.8% 32.61% 29.03% 27.27% 30.61% 35.47% 29.69% 33.27% 30.65% 30.72% 31.41% 30.25% 30.52%
EPS 2 10.63 9.350 7.060 9.250 8.290 7.640 9.060 10.66 9.150 10.48 9.871 10.09 11.00 10.17 10.78
Dividend per Share 2 4.130 4.880 4.880 4.880 4.880 5.000 5.000 5.000 5.000 5.100 5.100 5.100 5.100 5.475 5.475
Announcement Date 1/14/22 4/13/22 7/15/22 10/13/22 1/13/23 4/14/23 7/14/23 10/13/23 1/12/24 4/12/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 257 - - - - - - -
Net Cash position 1 - 1,400 1,877 762 818 2,357 4,182 6,058
Leverage (Debt/EBITDA) 0.0431 x - - - - - - -
Free Cash Flow 1 2,630 3,549 4,603 4,423 3,821 7,352 7,622 7,645
ROE (net income / shareholders' equity) 13.6% 15.2% 16.6% 14.3% 14.8% 15.7% 16.8% 17.3%
ROA (Net income/ Total Assets) 2.73% 3.03% 3.67% 3.99% 4.73% 5.12% 5.59% 4.9%
Assets 1 163,806 162,738 160,781 129,797 116,400 123,131 124,637 146,292
Book Value Per Share 2 216.0 231.0 249.0 252.0 265.0 271.0 295.0 321.0
Cash Flow per Share 2 18.30 24.20 32.00 32.50 27.60 49.50 52.50 54.20
Capex 1 254 194 341 533 344 263 456 288
Capex / Sales 1.75% 1.2% 1.76% 2.98% 1.93% 1.3% 2.03% 1.21%
Announcement Date 1/15/20 1/14/21 1/14/22 1/13/23 1/12/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for BlackRock, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
772 USD
Average target price
913.5 USD
Spread / Average Target
+18.33%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Investment Management & Fund Operators

1st Jan change Capi.
BLACKROCK, INC. Stock BlackRock, Inc.
-4.90% 115B
APOLLO GLOBAL MANAGEMENT, INC. Stock Apollo Global Management, Inc.
+23.96% 66.1B
BROOKFIELD CORPORATION Stock Brookfield Corporation
+11.67% 67.41B
BANK OF NEW YORK MELLON CORPORATION (THE) Stock Bank of New York Mellon Corporation (The)
+14.52% 44.58B
AMERIPRISE FINANCIAL, INC. Stock Ameriprise Financial, Inc.
+14.85% 43.37B
3I GROUP PLC Stock 3i Group plc
+18.26% 35.13B
T. ROWE PRICE GROUP INC. Stock T. Rowe Price Group Inc.
+9.42% 26.31B
STATE STREET CORPORATION Stock State Street Corporation
-2.41% 22.77B
PRINCIPAL FINANCIAL GROUP, INC. Stock Principal Financial Group, Inc.
+4.28% 19.23B
NORTHERN TRUST CORPORATION Stock Northern Trust Corporation
-0.13% 17.24B
Other Investment Management & Fund Operators
  1. Stock Market
  2. Equities
  3. BLK Stock
  4. Financials BlackRock, Inc.