Research / Stock / BX
B
BX
Blackstone Inc.
143.41
-0.23 -0.16%
close 2026-08-25
Assumptions
13.5%
Market is pricing 13.5%— you agree
No trailing FCF growth rate — the series crosses zero or is too short, and a CAGR through a negative is not a number worth printing.
10 yrs
3.00%
12.15%
12.2% derived for this company beta 1.66 (1254d vs the S&P 500) · cost of equity 12.2% = 4.7% risk-free + 1.66 × 4.5% premium · treated as all-equity cost of debt not derivable; risk-free + 1.5pts assumed; no debt figure; treated as all-equity
Fair value
$143.22
-0.1%
At the market's assumptionsCurrent price $143.41Enterprise value 106.3B
Bear $100.85 (8.5% growth)Bull $203.63 (18.5%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 13.5%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
46% the 10 forecast years54% terminal value