Discounted Cash Flow (DCF) Analysis Levered
Blackstone Inc. (BX)
$98.87
+5.52 (+5.91%)
All numbers are in Millions, Currency in USD
Free Cash Flow
Year A/P | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Projected | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
| Revenue | 5,911.23 | 6,860.99 | 7,421.45 | 5,966.31 | 6,058.36 | 6,151.83 | 6,246.74 | 6,343.12 | 6,440.99 | 6,540.36 | 6,641.27 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | |||||||||||
| Operating Cash Flow | -2,448.74 | 45.74 | 1,963.11 | 1,935.94 | 274.77 | 279 | 283.31 | 287.68 | 292.12 | 296.63 | 301.20 |
| Operating Cash Flow (%) | |||||||||||
| Capital Expenditure | -24.35 | -18.38 | -60.28 | -111.65 | -50.94 | -51.73 | -52.52 | -53.33 | -54.16 | -54.99 | -55.84 |
| Capital Expenditure (%) | |||||||||||
| Free Cash Flow | -2,473.09 | 27.36 | 1,902.83 | 1,824.29 | 223.83 | 227.28 | 230.78 | 234.35 | 237.96 | 241.63 | 245.36 |
Weighted Average Cost Of Capital
| Share price | $ 98.87 |
|---|---|
| Beta | 1.372 |
| Diluted Shares Outstanding | 719.77 |
| Cost of Debt | |
| Tax Rate | 56.80 |
| After-tax Cost of Debt | 0.98% |
| Risk-Free Rate | |
| Market Risk Premium | |
| Cost of Equity | 9.601 |
| Total Debt | 8,714.18 |
| Total Equity | 71,163.35 |
| Total Capital | 79,877.53 |
| Debt Weighting | 10.91 |
| Equity Weighting | 89.09 |
| Wacc |
Build Up Free Cash Flow
Year A/P | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Projected | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
| Revenue | 5,911.23 | 6,860.99 | 7,421.45 | 5,966.31 | 6,058.36 | 6,151.83 | 6,246.74 | 6,343.12 | 6,440.99 | 6,540.36 | 6,641.27 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -2,448.74 | 45.74 | 1,963.11 | 1,935.94 | 274.77 | 279 | 283.31 | 287.68 | 292.12 | 296.63 | 301.20 |
| Capital Expenditure | -24.35 | -18.38 | -60.28 | -111.65 | -50.94 | -51.73 | -52.52 | -53.33 | -54.16 | -54.99 | -55.84 |
| Free Cash Flow | -2,473.09 | 27.36 | 1,902.83 | 1,824.29 | 223.83 | 227.28 | 230.78 | 234.35 | 237.96 | 241.63 | 245.36 |
| WACC | |||||||||||
| PV LFCF | 223.83 | 209.16 | 195.46 | 182.66 | 170.70 | 159.52 | 149.07 | ||||
| SUM PV LFCF | 931.66 |
Terminal Value
| Growth in perpetuity method: | |
|---|---|
| Long-term growth rate | |
| WACC (%) | 8.66 |
| Free cash flow (t + 1) | 250.27 |
| Terminal Value | 3,757.78 |
| Present Value of Terminal Value | 2,480.75 |
Intrinsic Value
| Enterprise Value | 3,412.41 |
|---|---|
| Net Debt | 6,594.44 |
| Equity Value | -3,182.03 |
| Shares Outstanding | 719.77 |
| Equity Value Per Share | -4.42 |