|
Blackstone Inc. (BX) Évaluation DCF |
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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Blackstone Inc. (BX) Bundle
Streamline Blackstone Inc. (BX) Valuation à l'aide de cette calculatrice polyvalente DCF! Équipé de finances Authentic Blackstone Inc. (BX) et de paramètres de prévision modifiables, vous pouvez explorer divers scénarios et déterminer la juste valeur de Blackstone Inc. (BX) en quelques minutes.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6,188.9 | 22,175.8 | 8,015.9 | 7,683.9 | 12,662.6 | 15,726.9 | 19,532.8 | 24,259.7 | 30,130.5 | 37,422.1 |
| Revenue Growth, % | 0.00 | 258.32 | -63.85 | -4.14 | 64.79 | 24.20 | 24.20 | 24.20 | 24.20 | 24.20 |
| EBITDA | 3,608.6 | 12,897.4 | 3,360.1 | 3,134.6 | 6,286.9 | 7,827.3 | 9,721.5 | 12,074.1 | 14,996.0 | 18,625.0 |
| EBITDA, % | 58.31 | 58.16 | 41.92 | 40.79 | 49.65 | 49.77 | 49.77 | 49.77 | 49.77 | 49.77 |
| Depreciation | .0 | .0 | .0 | .0 | .0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Depreciation, % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBIT | 3,608.6 | 12,897.4 | 3,360.1 | 3,134.6 | 6,286.9 | 7,827.3 | 9,721.5 | 12,074.1 | 14,996.0 | 18,625.0 |
| EBIT, % | 58.31 | 58.16 | 41.92 | 40.79 | 49.65 | 49.77 | 49.77 | 49.77 | 49.77 | 49.77 |
| Total Cash | 1,999.5 | 2,119.7 | 4,252.0 | 2,955.9 | 1,972.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,087.7 | 5,293.5 | 4,609.6 | 4,659.9 | 5,647.2 | 7,946.8 | 9,869.9 | 12,258.4 | 15,225.0 | 18,909.4 |
| Account Receivables, % | 66.05 | 23.87 | 57.51 | 60.64 | 44.60 | 50.53 | 50.53 | 50.53 | 50.53 | 50.53 |
| Inventories | .0 | .0 | .0 | .0 | .0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Inventories, % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Accounts Payable | 717.1 | 937.2 | 1,251.8 | 2,277.3 | .0 | 1,920.3 | 2,385.0 | 2,962.1 | 3,678.9 | 4,569.2 |
| Accounts Payable, % | 11.59 | 4.23 | 15.62 | 29.64 | 0.00 | 12.21 | 12.21 | 12.21 | 12.21 | 12.21 |
| Capital Expenditure | -111.7 | -64.3 | -235.5 | -224.2 | -61.4 | -265.8 | -330.1 | -410.0 | -509.2 | -632.4 |
| Capital Expenditure, % | -1.80 | -0.29 | -2.94 | -2.92 | -0.48 | -1.69 | -1.69 | -1.69 | -1.69 | -1.69 |
| Tax Rate, % | 60.06 | 56.80 | 49.52 | 52.97 | 57.02 | 55.27 | 55.27 | 55.27 | 55.27 | 55.27 |
| EBITAT | 1,441.2 | 5,571.4 | 1,696.3 | 1,474.1 | 2,702.3 | 3,501.2 | 4,348.4 | 5,400.7 | 6,707.7 | 8,330.9 |
| Depreciation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Changes in Account Receivables | -2,299.6 | -1,923.1 | -2,388.5 | -2,966.6 | -3,684.4 | |||||
| Changes in Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||
| Changes in Accounts Payable | 1,920.3 | 464.7 | 577.1 | 716.8 | 890.3 | |||||
| Capital Expenditure | -111.7 | -64.3 | -235.5 | -224.2 | -61.4 | -265.8 | -330.1 | -410.0 | -509.2 | -632.4 |
| UFCF | -2,041.0 | 4,521.4 | 2,459.3 | 2,225.0 | -623.7 | 2,856.0 | 2,559.8 | 3,179.3 | 3,948.8 | 4,904.5 |
| WACC, % | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 |
| PV UFCF | 2,562.8 | 2,061.3 | 2,297.3 | 2,560.3 | 2,853.6 | |||||
| SUM PV UFCF | 12,335.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 5,002.6 | |||||||||
| Terminal Value | 52,993.5 | |||||||||
| Present Terminal Value | 30,833.1 | |||||||||
| Enterprise Value | 43,168.3 | |||||||||
| Net Debt | -1,972.0 | |||||||||
| Equity Value | 45,140.3 | |||||||||
| Diluted Shares Outstanding, MM | 767.0 | |||||||||
| Equity Value Per Share | 58.85 |
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
- Step 1: Download the Excel file for Blackstone Inc. (BX).
- Step 2: Examine the pre-filled financial data and forecasts specific to Blackstone Inc. (BX).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells) for Blackstone Inc. (BX).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions for Blackstone Inc. (BX).
- 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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.