Blackstone Inc. (BX) DCF Valuation

Blackstone Inc. (BX) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Blackstone Inc. (BX) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Streamline Blackstone Inc. (BX) valuation using this versatile DCF Calculator! Equipped with authentic Blackstone Inc. (BX) financials and modifiable forecast parameters, you can explore various scenarios and determine Blackstone Inc. (BX) fair value in just minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 6,173.9 5,233.2 16,652.4 7,132.6 7,683.9 8,362.5 9,101.0 9,904.7 10,779.3 11,731.2
Revenue Growth, % 0 -15.24 218.21 -57.17 7.73 8.83 8.83 8.83 8.83 8.83
EBITDA .0 945.8 .0 1,322.8 3,484.6 1,370.9 1,492.0 1,623.7 1,767.1 1,923.2
EBITDA, % 0 18.07 0 18.55 45.35 16.39 16.39 16.39 16.39 16.39
Depreciation 2,314.2 3,752.0 -1,143.0 9,918.9 134.2 3,412.9 3,714.3 4,042.4 4,399.3 4,787.8
Depreciation, % 37.48 71.7 -6.86 139.06 1.75 40.81 40.81 40.81 40.81 40.81
EBIT -2,314.2 -2,806.3 1,143.0 -8,596.1 3,350.4 -2,352.2 -2,559.9 -2,786.0 -3,032.0 -3,299.8
EBIT, % -37.48 -53.62 6.86 -120.52 43.6 -28.13 -28.13 -28.13 -28.13 -28.13
Total Cash 2,172.4 1,999.5 2,119.7 4,252.0 3,272.1 3,149.7 3,427.8 3,730.5 4,060.0 4,418.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,569.9 4,087.7 5,293.5 4,609.6 4,659.9
Account Receivables, % 57.82 78.11 31.79 64.63 60.64
Inventories 6,093.6 6,152.1 7,493.2 9,103.3 .0 5,748.3 6,255.9 6,808.4 7,409.6 8,064.0
Inventories, % 98.7 117.56 45 127.63 0 68.74 68.74 68.74 68.74 68.74
Accounts Payable 806.2 717.1 937.2 1,251.8 2,277.3 1,330.9 1,448.4 1,576.3 1,715.6 1,867.1
Accounts Payable, % 13.06 13.7 5.63 17.55 29.64 15.92 15.92 15.92 15.92 15.92
Capital Expenditure -60.3 -111.7 -64.3 -235.5 -224.2 -162.5 -176.8 -192.5 -209.5 -228.0
Capital Expenditure, % -0.97636 -2.13 -0.38623 -3.3 -2.92 -1.94 -1.94 -1.94 -1.94 -1.94
Tax Rate, % 52.97 52.97 52.97 52.97 52.97 52.97 52.97 52.97 52.97 52.97
EBITAT -2,343.3 -2,424.6 1,043.2 -7,421.9 1,575.5 -1,933.7 -2,104.4 -2,290.3 -2,492.5 -2,712.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8,946.7 550.5 -2,491.0 1,649.9 11,564.0 -5,618.3 610.2 664.1 722.8 786.6
WACC, % 10.86 10.81 10.83 10.81 10.66 10.8 10.8 10.8 10.8 10.8
PV UFCF
SUM PV UFCF -3,134.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 802
Terminal Value 9,121
Present Terminal Value 5,463
Enterprise Value 2,328
Net Debt 9,022
Equity Value -6,694
Diluted Shares Outstanding, MM 755
Equity Value Per Share -8.86

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Blackstone Inc.'s (BX) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value effortlessly.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive Blackstone Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Projection Assumptions: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow evaluations.
  • User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation outcomes.
  • Suitable for All Experience Levels: An easy-to-navigate design tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Blackstone Inc. (BX).
  2. Step 2: Examine the pre-filled financial data and forecasts specific to Blackstone Inc. (BX).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells) for Blackstone Inc. (BX).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions for Blackstone Inc. (BX).
  5. Step 5: Evaluate the outputs and utilize the findings for your investment choices regarding Blackstone Inc. (BX).

Why Choose This Calculator for Blackstone Inc. (BX)?

  • Accuracy: Utilizes real Blackstone financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various inputs.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Blackstone Inc. (BX) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Blackstone Inc. (BX).
  • Consultants: Deliver professional valuation insights on Blackstone Inc. (BX) to clients quickly and accurately.
  • Business Owners: Understand how large companies like Blackstone Inc. (BX) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Blackstone Inc. (BX).

What the Template Contains

  • Pre-Filled Data: Features Blackstone Inc.'s (BX) historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations included.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
  • Key Financial Ratios: Evaluate Blackstone Inc.'s (BX) profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.