BlackRock, Inc. (BLK) Discounted Future Market Cap - Discounting Cash Flows
BLK
BlackRock, Inc.
BLK (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Pe Ratio

Price to Earnings (PE) Ratio

Estimated Price to Earnings (PE) Ratio at the end of the projection period.

Future Market Cap = PE Ratio * Projected Net Income

Revenue Growth Rate

Revenue Growth Rate

The annual revenue growth rate is applied to projected revenue starting from the second projection year onward.

Net Income Margin

Net Income Margin

Net Income expressed as a percentage of Revenue.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Projection Years

Projection Years

The number of years for projecting the analysis into the future.

Results

Present Value 868 USD
Estimated net income 8.33 Bil. USD
Estimated market capitalization 222.6 Bil. USD
Market capitalization discounted to present 134.5 Bil. USD
Shares Outstanding 155 Mil.
Earnings Per Share (EPS) 41.61 USD
Market Price 1.11 Thou. USD
Price to Earnings (PE) Ratio 27.32

Historical and forecasted data

Monetary values are in USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 20,407 21,132 21,212 22,571 24,017 25,555 27,192
Revenue Growth Rate 14.27% 3.55% 3.95% 6.4% 6.4% 6.4% 6.4%
Net Income 6,369 6,306 6,499 6,916 7,359 7,830 8,332

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 16,158 21,132 20,407 17,859 17,873 19,374 16,205 14,539 14,198 13,600 11,155 11,401
Cost of Revenue 7,851 9,025 10,321 9,161 9,086 9,556 7,939 7,133 6,993 6,811 5,109 5,229
Gross Profit 8,459 13,889 10,086 8,582 8,787 9,818 8,266 7,406 7,205 6,789 6,046 6,172
Gross Margin 52.18% 65.72% 49.42% 48.05% 49.16% 50.68% 51.01% 50.94% 50.75% 49.92% 54.2% 54.14%
Operating Income 6,057 7,757 7,574 6,275 6,385 7,450 5,695 5,551 5,457 5,254 4,570 4,664
Operating Margin 37.76% 36.71% 37.11% 35.14% 35.72% 38.45% 35.14% 38.18% 38.43% 38.63% 40.97% 40.91%
Net Income 4,949 6,306 6,369 5,502 5,178 5,901 4,932 4,476 4,305 4,952 3,172 3,345
Net Margin 30.64% 29.84% 31.21% 30.81% 28.97% 30.46% 30.44% 30.79% 30.32% 36.41% 28.44% 29.34%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 16,158 21,132 20,407 17,859 17,873 19,374 16,205 14,539 14,198 13,600 11,155 11,401
Revenue Growth Rate 6.41% 3.55% 14.27% -0.078% -7.75% 19.56% 11.46% 2.4% 4.4% 21.92% -2.16% 2.89%
Net Income 4,949 6,306 6,369 5,502 5,178 5,901 4,932 4,476 4,305 4,952 3,172 3,345
Net Margin 30.64% 29.84% 31.21% 30.81% 28.97% 30.46% 30.44% 30.79% 30.32% 36.41% 28.44% 29.34%
Net Income Growth Rate 7.46% -0.989% 15.76% 6.26% -12.25% 19.65% 10.19% 3.97% -13.07% 56.12% -5.17% 1.55%
Stockholders Equity 36,450 48,036 47,495 39,347 37,744 37,693 35,283 33,547 32,374 31,825 29,098 28,503
Equity Growth Rate 5.38% 1.14% 20.71% 4.25% 0.135% 6.83% 5.17% 3.62% 1.73% 9.37% 2.09% 4.15%
Return on Invested Capital (ROIC) 3.32% 4.6% 4.78% 4.4% 4.65% 3.98% 3.11% 2.67% 2.88% 2.35% 1.53% 1.56%
After-tax Operating Income 4,791 6,099 5,946 4,978 5,069 5,656 4,614 4,341 4,365 4,984 3,248 3,397
Income Tax Rate 20.93% 21.38% 21.49% 20.67% 20.6% 24.08% 18.98% 21.79% 20.01% 5.13% 28.92% 27.16%
Invested Capital 156,955 132,576 124,317 113,235 108,918 141,928 148,229 162,626 151,793 212,018 212,908 217,962
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us