Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
284.16 USD265.59 USD333.01 USD
+290%
265.59 USDCurrent price is 290.5% above the base model value.
B
Financial ServicesAsset ManagementUnited States
BLK.US · BlackRock, Inc.
NYQ · US · USD
Latest price1,037.04 USD
30D-7.24%
Vs. base value+121%
Research summary
BLK.US latest organized financial period shows revenue grew +18.67% YoY and net income declined -12.81% YoY. Current price is about 1,037 USD, while the model base case is about 468 USD; the current price sits +121% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue24B USD
Net income6B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price1,037.04 USD
Base value468.34 USD
Vs. base+121%
Price date2026/04/28
468.34 USD468.34 USD468.34 USD
+121%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
655.71 USD813.24 USD916.74 USD
+27.52%
813.24 USDCurrent price is 27.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth15.9%
Current price implies roughly 15.9% annualized FCF growth.
15.9%Current price implies roughly 15.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
405.33 USD405.33 USD405.33 USD
+156%
405.33 USDCurrent price is 155.8% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 8
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 24B USD | 6B USD | 4B USD | 35.31 |
| 2024/12/30 | Annual | 20B USD | 6B USD | 5B USD | 42.01 |
| 2023/12/30 | Annual | 18B USD | 6B USD | 4B USD | 36.51 |
| 2022/12/30 | Annual | 18B USD | 5B USD | 4B USD | 33.97 |
| 2026/03/30 | Quarterly | - | - | - | 14.06 |
Ad placement