BX

NYSE

Blackstone Inc.

Financials, Asset Management & Custody Banks

$137.13

close 7 Aug 2026

-19.37%

52-week change

$103.06B

market cap

$101.73

$190.09

52-week range

Expected price

$138.73 – $169.56

Current price

$137.13

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)35.16x

P/S (TTM)6.97x

P/B12.31x

EV/EBITDA (TTM)—

FCF yield (TTM)4.29%

PEG (TTM, GAAP)1.96

Context

P/E, own 5-year average42.71x

P/E, sector median16.04x*

Price at 5-year median P/E$159.76*

Indicated dividend yield3.76%

Forward — analyst consensus

Forward P/E (FY2026)22.77x*

Forward P/E (FY2027)18.31x

Forward PEG0.94*

Consensus EPS FY2026 (21 analysts)$6.02

EPS growth (FY2026→FY2027)24.32%

Revenue growth (FY2026)14.94%

Street view

Price target (mean)$142.38*

Target upside3.83%

Ratings (buy / hold / sell)12 / 11 / 0

FY2026 EPS revisions, 30d (up / down)12 / 5

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 31 Mar 2026, filed 8 May 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +20.04%10Y CAGR +6.88%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$137.13

Cash & equivalents$2.51B

Total debt$13.19B

Shares outstanding751.54M

Result

DCF price per share$513.91

Current price$137.13

Margin of safety+274.76%

PV of years 1–10$102.70B

PV of terminal value$294.21B

Equity value$386.22B

Market-implied growth+3.87%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$6.59B	$7.91B	$9.49B	$11.39B	$13.67B	$16.41B	$19.70B	$23.65B	$28.39B	$34.08B	$635.18B
PV	$6.10B	$6.78B	$7.53B	$8.37B	$9.31B	$10.34B	$11.50B	$12.78B	$14.20B	$15.79B	$294.21B

period to 30 Jun 2026, filed 7 Aug 2026, close 7 Aug 2026