BlackRock, Inc. (BLK) Simple Dividend Discount Model - Discounting Cash Flows
BlackRock, Inc.
BLK (NYSE)

Estimated Value

USD

Market Price USD

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

Simple Dividend Discount Model

This model is used to estimate the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cashflow to Equity, with little to no high growth chance.

See our GitHub Documentation

Interactive Assumptions

Results

LTM dividend 20.62 USD
Next year's expected dividend 21.57 USD
Cost of Equity 10.42%
Expected Growth Rate 4.26%

Historical and Projected Dividends

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Dividend per Share 20.4 20.62 21.57 22.49 23.45 24.45 25.49
Dividend Growth Rate 2% 1.08% 5.73% 4.26% 4.26% 4.26% 4.26%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
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
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
Return on Equity 14.27% 13.28% 16.19% 14.58% 13.74% 16.72% 14.7% 13.83% 13.53% 17.02% 11.13% 12.22%
Common Dividends 2,320 3,196 3,061 2,986 2,946 2,515 2,229 2,059 1,935 1,628 1,512 1,457
Payout Ratio 46.52% 49.56% 48.06% 54.27% 56.89% 42.62% 45.19% 46.01% 44.93% 32.87% 47.73% 43.56%
Shares Outstanding 156.6 155 150 149.3 150.9 152.2 153.5 156 160.9 162.8 165.1 167.1
Reference Market Price 669.7 1054 1025 811.8 708.6 915.6 721.5 502.7 392.8 513.7 380.5 340.5
EPS 31.93 41.61 42.45 36.85 34.31 38.76 32.13 28.69 26.75 30.42 19.19 20.02
Dividend per Share 14.97 20.62 20.4 20 19.52 16.52 14.52 13.2 12.02 10.0 9.16 8.72
Dividend Growth Rate 9.51% 1.08% 2% 2.46% 18.16% 13.77% 10% 9.82% 20.2% 9.17% 5.05% 12.95%
Dividend Yield 2.33% 1.96% 1.99% 2.46% 2.76% 1.8% 2.01% 2.63% 3.06% 1.95% 2.41% 2.56%
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