TopFunds

Blackstone Inc.

NYSE: BX

Stock price

124.96 USD

(-6.49%) 5 years

Asset Management

Insider Transactions

5Y price score: (8)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -6.49%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
18-sep.-26Sale(42,246)123.4(5,211,044)829,353Baratta Josephdirectorlink
18-sep.-26Sale(57,754)124.1(7,169,004)771,599Baratta Josephdirectorlink
21-aug.-26Purchase248,66126.16,500,0008,704,419Blackstone Holdings IV L.P.10 percent ownerlink
21-aug.-26Purchase23,98126.1626,86028,763Blackstone Holdings IV L.P.10 percent ownerlink
11-aug.-26Sale(19,802)146.8(2,906,934)541,215Finley John Gofficer: Chief Legal Officerlink
11-aug.-26Sale(25,198)147.4(3,713,177)516,017Finley John Gofficer: Chief Legal Officerlink
11-aug.-26Sale(9,500)145.2(1,379,685)64,448Payne Davidofficer: Chief Accounting Officerlink
10-aug.-26Purchase245137.133,59242,189Porat Ruthdirectorlink
10-aug.-26Purchase126137.317,31241,944Porat Ruthdirectorlink
10-aug.-26Purchase84137.311,5419,031Porat Ruthdirectorlink

101.7

52-week range

189.8

124.96

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

4.5 %

Dividend Yield TTM

4.2 %

Market cap $

$ 150,951

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

27.8

Price / Book TTM

10.9

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

3.9

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(31.3) %

8.5 %

502.6 %

Free cash flow per share growth

124.7 %

(14.6) %

(43.2) %

Earnings per share growth

60.2 %

158.7 %

273.1 %

Dividends

Previous dividend:1.29 per share, Paid, Ex-div date Aug 03, 2026

Analyst ratings

Price Target Low

127

Price Target High

184

Price Target Median

140

Buy

19

Hold

10

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
1
1.6
2.2
2.3
3
1.5
8.1
2.4
1.8
3.6
3.9
14.1%
4.6
5
5.4
5.8
6.3
6.3
02FCF per share
3.9
(0.2)
(2.5)
-
2.8
2.6
5.4
8.2
5.1
4.5
2.2
(5.5)%
5
5.4
5.8
6.3
6.8
6.8
03Dividends per share
Help
Adjusted for splitsLearn more
2.9
1.7
2.3
2.4
1.9
1.9
3.6
5
3.3
3.5
4.7
5.1%
-
-
-
-
-
-
04Dividends payout, %
492.7%
194.3%
193.2%
197.6%
116.9%
228.2%
78.6%
373%
306.9%
159.3%
199.2%
(8.7)%
-
-
-
-
-
-
05Revenue
$ 4,823
$ 4,464
$ 5,976
$ 5,960
$ 6,374
$ 5,399
$ 16,851
$ 7,450
$ 7,439
$ 11,374
$ 13,829
11.1%
$ 15,365
$ 17,072
$ 18,968
$ 21,076
$ 23,417
$ 24,119
06ㅤ% Change
-
(7.5)%
33.9%
(0.3)%
6.9%
(15.3)%
212.1%
(55.8)%
(0.2)%
52.9%
21.6%
11.1%
11.1%
11.1%
11.1%
11.1%
11.1%
11.1%
07Net Income
709.8
1,039
1,471
1,542
2,050
1,045
5,857
1,748
1,391
2,777
3,019
15.6%
3,676
4,084
4,538
5,042
5,602
5,770
08ㅤ% Margin
14.7%
23.3%
24.6%
25.9%
32.2%
19.4%
34.8%
23.5%
18.7%
24.4%
21.8%
23.9% A
23.9%
23.9%
23.9%
23.9%
23.9%
23.9%
09CFO
2,397
(88.6)
(1,626)
45.7
1,963
1,936
3,986
6,336
4,057
3,482
1,861
(2.5)%
4,124
4,582
5,091
5,657
6,285
6,474
10ㅤ% Of revenue
49.7%
(2)%
(27.2)%
0.8%
30.8%
35.9%
23.7%
85.1%
54.5%
30.6%
13.5%
26.8% A
26.8%
26.8%
26.8%
26.8%
26.8%
26.8%
11CAPEX
(59.2)
(21.8)
(24.3)
(18.4)
(60.3)
(111.6)
(64.3)
(235.5)
(224.2)
(61.4)
(115.7)
6.9%
(123.7)
(132.3)
(141.4)
(151.2)
(161.7)
(172.9)
12ㅤ% Change
-
(63.2)%
11.6%
(24.5)%
228%
85.2%
(42.4)%
266.2%
(4.8)%
(72.6)%
88.4%
6.9% A
6.9%
6.9%
6.9%
6.9%
6.9%
6.9%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
2,338
(110.4)
(1,651)
27.4
1,903
1,824
3,922
6,101
3,833
3,420
1,745
(2.9)%
4,000
4,450
4,950
5,505
6,123
6,301
14Total assets
22,526
26,403
34,416
28,925
32,586
26,269
41,196
42,524
40,288
43,470
47,709
7.8%
51,427
55,435
59,755
64,412
69,432
74,843
15ㅤ% Change
-
17.2%
30.4%
(16)%
12.7%
(19.4)%
56.8%
3.2%
(5.3)%
7.9%
9.8%
7.8%
7.8%
7.8%
7.8%
7.8%
7.8%
7.8%
16Total liabilities
10,296
13,888
20,693
15,171
17,483
11,679
19,490
22,843
22,212
23,975
25,828
9.6%
27,841
30,010
32,349
34,870
37,588
40,517
17ㅤ% Of assets
45.7%
52.6%
60.1%
52.5%
53.7%
44.5%
47.3%
53.7%
55.1%
55.2%
54.1%
54.1% A
54.1%
54.1%
54.1%
54.1%
54.1%
54.1%
18Shareholders Equity
12,231
12,515
13,723
13,754
15,103
14,591
21,706
19,681
18,075
19,495
21,881
6%
23,586
25,425
27,406
29,542
31,844
34,326
19Net Debt
4,320
7,104
12,942
7,966
9,605
4,343
6,594
9,119
9,338
10,315
10,675
9.5%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
594,043
597,557
666,247
603,481
676,168
697,258
720,125
740,942
755,420
766,647
780,924
2.8%
802,579
824,835
847,708
871,215
895,374
920,203
21ㅤ% Change
-
0.6%
11.5%
(9.4)%
12%
3.1%
3.3%
2.9%
2%
1.5%
1.9%
2.8%
2.8%
2.8%
2.8%
2.8%
2.8%
2.8%
22ROA
3.2%
3.9%
4.3%
5.3%
6.3%
4%
14.2%
4.1%
3.5%
6.4%
6.3%
-
7.2%
7.4%
7.6%
7.8%
8.1%
7.7%
23ROE
5.8%
8.3%
10.7%
11.2%
13.6%
7.2%
27%
8.9%
7.7%
14.2%
13.8%
-
15.6%
16.1%
16.6%
17.1%
17.6%
16.8%
24Interest coverage
2.9
15.6
20.9
21.4
19.1
15.8
68.4
10.9
6.8
14.6
14.1
-
-
-
-
-
-
-
25Dividend Yield
20.1%
12.5%
13.3%
16.9%
6.3%
5.3%
4.9%
11.9%
4.4%
3.4%
5%
-
-
-
-
-
-
-
26P/E Ratio
28.1
17.3
14.5
13.1
18.5
43.2
15.9
31.4
69.7
47.6
39.7
-
-
-
-
-
-
-
27Stock price range
28-43
23-30
28-35
28-40
29-56
36-65
62-149
72-138
76-133
116-199
120-189
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
28,441
26,919
32,673
27,585
57,977
69,260
142,805
84,259
148,539
202,649
184,576
20.6%
77,024
84,472
92,665
101,677
111,591
-
29FCF Yield
13.5%
(0.7)%
(11.6)%
0.2%
5%
4%
4.2%
11.1%
4%
2.6%
1.5%
(20)%
5.2%
5.3%
5.3%
5.4%
5.5%
-
30Average stock price
35.5
26.4
31.5
33.6
42.8
50.7
105.3
105.1
104.6
157.6
154.4
15.9%
96
102.4
109.3
116.7
124.6
-
31 CEO
SS
Stephen Allen Schwarzman