BX · Intrinsic value
Is Blackstone Inc. (BX) overvalued or undervalued?
Blackstone Inc. (BX) trades at the delayed market price of $106.61 a share. That price already implies revenue growth of 16.3% a year for 5 years. TickerWorth's fair value is $85.14 a share (priced within our range of $53.28 – $116.90). We do not call it over- or undervalued from inside our range.
Model by Miraaj Patel · generated from SEC filings and market data · Updated Oct 19, 2026 · How these pages are made
Is BX fairly valued?
- Fair value
- $85.14
- Market price
- $106.61
- Downside to fair value
- 20.1%
- Verdict
- Priced within our range of $53.28 – $116.90
Reverse DCF: Today's price implies revenue growth of 16.3% a year for 5 years; our model assumes 16.0% a year on average over the same horizon.
What is BX's TickerWorth Score?
Expensive vs our estimate — the business scores well
Compared with Financial Services companies in US
Its strongest point: a profitable, high-quality business. Its weakest: looks expensive on the numbers.
- Value · 14 of 100
Cheaper than 14% of Financial Services companies in US
- Price vs worth · 34 of 100
- Quality · 81 of 100
More profitable than 81% of Financial Services companies in US
- Financial health · 28 of 100
Financially stronger than 28% of Financial Services companies in US
- Growth · 83 of 100
Growing faster than 83% of Financial Services companies in US
- Momentum · 23 of 100
Outperformed 23% of Financial Services companies in US over the past year
Confidence: High confidence · Scored
Get the Undervalued Company of the Week.
BX DCF valuation, input by input
TickerWorth's fair value for Blackstone Inc. (BX) is $85.14 a share, against the delayed market price of $106.61 (priced within our range of $53.28 – $116.90). We do not call it over- or undervalued from inside our range. It is a model estimate, and every input behind it is sourced below. This is an educational model, not a price target or a recommendation.
Read the full reasoning
One of the lenses behind that blended figure is a discounted-cash-flow model, which on its own values BX at about $116.90 per share. The rest of this page walks through that DCF — its assumptions, reverse-DCF and discount-rate sensitivity — because it is the auditable anchor of the blend.
The valuation discounts Blackstone Inc.'s projected free cash flows at a weighted-average cost of capital (WACC) of 12.0%, with a long-run terminal growth rate of 2.5%. About 68% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 16.3% annual revenue growth for BX. Our base case instead compounds to about 16.0% a year over the same forecast, so the market's implied growth is broadly in line with our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, BX's modeled DCF value ranges from about $91.91 to $159.49 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Blackstone Inc. would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of BX's intrinsic value. Figures update as new filings and prices come in.
Every input behind BX's DCF
| Input | Value |
|---|---|
| Base-year revenueBlackstone Inc. FY2025 10-K (accession 0001193125-26-082531): us-gaap:Revenues, FY2025 full year. | $14,450,260,000 |
| Base EBIT marginBlackstone Inc. FY2025 10-K (accession 0001193125-26-082531): derived: revenue 14,450,265,000 − CostsAndExpenses 7,702,607,000 = 6,747,658,000 (no operating-income tag) = 46.70%, FY2025. | 46.7% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 29% → 22% → 16% → 10% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.2% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 1.59 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesBlackstone Inc. FY2025 10-K (accession 0001193125-26-082531): WeightedAverageNumberOfDilutedSharesOutstanding = 780,215,856 shares, FY2025. | 780M |
| Market priceDelayed quote · as of 2026-10-19 13:54 UTC | $106.61 |
Change BX's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Blackstone Inc. do?
What does it do?
Blackstone Inc. is an alternative asset management firm specializing in private equity, venture capital, real estate, hedge fund solutions, credit, secondary funds of funds, public debt and equity and multi-asset class strategies. It operates in the Asset Management industry (Financial Services sector), headquartered in United States. The company employs roughly 5,285 people.
How does it make money?
The business turns $15.5B in annual revenue into profit. Out of every $100 of sales, about $54 is left as operating profit (operating margin of 54.4%), after a 100% gross margin on the products/services it sells. After all costs, taxes and interest, 22.7% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks stretched: carries modest debt (0.7× equity), may struggle to cover its short-term bills (0.9× current ratio), and is currently profitable.
BX insider trading
We have no recent SEC Form 4 insider filings on file for Blackstone Inc.. Form 4 covers US-listed companies only.
Common questions
What is BX's intrinsic value?
TickerWorth's blended fair value for Blackstone Inc. (BX) is $85.14 per share, versus a market price of $106.61 (priced within our range of $53.28 – $116.90).
Is BX overvalued or undervalued?
Priced within our range of $53.28 – $116.90 at $106.61. We don't call BX overvalued or undervalued from a range. This is an educational estimate, not advice.
What discount rate is used for BX?
A WACC of 12.0% and a terminal growth rate of 2.5%.
Is Blackstone stock undervalued?
TickerWorth's fair value for Blackstone Inc. (BX) is $85.14 against a market price of $106.61. Our read: Priced within our range of $53.28 – $116.90. This is a model estimate, not investment advice.
Blackstone (BX) DCF valuation and fair value
Our fair value for Blackstone Inc. (BX) is $85.14, built on a 12.0% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Blackstone stock?
Today's price implies revenue growth of 16.3% a year for 5 years; our model assumes 16.0% a year on average over the same horizon. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of $106.61. A model estimate, not investment advice.
Blackstone (BX) insider trading
We have no recent SEC Form 4 insider filings on file for Blackstone Inc. (BX). Form 4 covers US-listed companies only.
People who read BX also read
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.