Skip to content
StockMarketAgent
Direct answer
BX trades against a final fair-value range of $81.01-$178.71, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $81.0, high $179, with mid-point at $126.
Stock analysis

BX fair value $81–$179

By StockMarketAgent.AI team· supervised by
تم التحليل: 2026-05-09التحديث التالي: 2026-08-09Methodology v2.5Review: automatedArchetype: Financial
View archive
السعر
$123.77
▲ +2.11 (+1.70%)
القيمة العادلة
$126
$81–$179
التصنيف
احتفاظ
confidence 78/100
إمكانية الصعود
+1.7%
upside to fair value
هامش الأمان
$107.00
MoS level · 15%
القيمة السوقية
$151.3B
P/E fwd 16.4
المصدر الإنجليزيAR
يتم عرض المصدر الإنجليزي أثناء الترجمة
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.

§1 الملخص التنفيذي

  • Composite fair value $126 with high case $179.
  • Implied upside of 1.7% to fair value.
  • Moat 9/10 · confidence 78/100 · Financial.
  • Trades close to fair value, so the margin of safety is limited either way.
Fair value
$126
Margin of safety
+1.7%
Confidence
78/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$123.77Price
Low $81.01
Mid $125.88
High $178.71

BX trades against a final fair-value range of $81.01-$178.71, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Brand intangible asset drawing massive
    Brand intangible asset drawing massive LP capital.
  • High switching costs for locked-up
    High switching costs for locked-up institutional mandates.
  • Bull thesis
    Valuation is demanding at current levels.

§2 السيناريو الهبوطي

A prolonged stagflationary environment freezes realization activity, severely depressing performance fees. Simultaneously, structural shifts in commercial real estate permanently impair core fund NAVs, halting fresh inflows and forcing fee reductions on existing AUM.

كيف يمكن أن تفشل هذه الأطروحة

Commercial Real Estate Meltdown

15%· Low

Systemic devaluation of CRE assets leading to massive writedowns in core funds and halting fee-bearing capital inflows.

FV impact
-30%
Trigger
12-24 months

Prolonged High Rate Regime

25%· Medium

Interest rates remain elevated, suffocating leveraged buyout economics and freezing M&A exit pipelines indefinitely.

FV impact
-20%
Trigger
1-3 years

Retail Channel Retreat

10%· Low

Retail investors abruptly withdraw from private markets due to liquidity mismatch fears, capping AUM growth.

FV impact
-15%
Trigger
6-12 months
إشارات الإنذار المبكر للمراقبة
المقياسالحاليحد التشغيل
Consecutive quarters of declining fee-related earnings.MonitorDeterioration versus the report thesis
Widening discount to NAV in retail-facing perpetual vehicles.MonitorDeterioration versus the report thesis
Sharp decline in dry powder deployment rates.MonitorDeterioration versus the report thesis
Key talent departures in critical private credit strategies.MonitorDeterioration versus the report thesis
Regulatory caps on leverage or retail fund accessibility.MonitorDeterioration versus the report thesis

§3 التاريخ المالي

بيان الدخل — آخر ستة فترات
البندT−0T−1T−2T−3T−4معدل النمو السنوي المركب
الفترة2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
الإيرادات$16.65B$7.13B$7.01B$10.93B$12.41B-7.1%
إجمالي الربح
الدخل التشغيلي
صافي الدخل$5.86B$1.75B$1.39B$2.78B$3.02B-15.3%
EPS (مخفف)$8.13$2.36$1.84$3.62$3.87-16.9%
EBITDA
البحث والتطوير
المصاريف الإدارية والبيعية$928.2M$1.12B$1.24B$1.38B$1.57B+14.1%

درجات الجودة

OCF / صافي الدخل
1.54×
>1 يشير إلى جودة عالية للأرباح
حد جودة المحاسبة
Fail
حد معدل حسب القطاع
ROIC
العائد على رأس المال المستثمر
القسم 3

Numbers analysis

التدفق النقدي

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

تخصيص رأس المال

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

المشتركون الأفراد — من §4 فصاعداً11 قسماً إضافياً

اقرأ التحليل الكامل — 11 قسماً إضافياً.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

تقرير كامل لكل سهم مغطى
أرشيف تصنيفات 24 شهراً
إيجازات قائمة المراقبة + تنبيهات تغيير التصنيف
تصدير PDF + DOCX بأي لغة
ابدأ تجربة مجانية
إلغاء في أي وقت.
SCENARIOS FAQ

BX scenarios questions

  1. Each scenario for BX (BX) carries a five-year price target, an explicit set of assumptions (growth, terminal multiple, margin path), and a probability weight calibrated against current visibility.
FAQ

BX — frequently asked questions

  1. Based on our latest analysis, BX trades close to fair value. The current price is $124 versus a composite fair-value midpoint of $126 (range $81.0–$179), which implies roughly 1.7% upside to the midpoint.
Related coverage

Names readers of BX also follow

Same archetype: financial