Optional product analytics
With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Hold for long-term secular private market tailwinds.
Valuation is demanding at current levels.
Blackstone remains the premier global alternative asset manager, structurally positioned to capture the secular shift toward private credit and real estate. However, the current valuation fully prices in the normalized fee streams and anticipated realization rebound.
Blackstone remains the premier global alternative asset manager, structurally positioned to capture the secular shift toward private credit and real estate. However, the current valuation fully prices in the normalized fee streams and anticipated realization rebound.
Brand intangible asset drawing massive LP capital.
High switching costs for locked-up institutional mandates.
Valuation is demanding at current levels.
Hold. The business quality is exceptional, but the stock is fairly valued at a premium.
Blackstone Inc. is an alternative asset management firm specializing in private equity, venture capital, real estate, hedge fund solutions, credit, secondary funds of funds, public debt and equity and multi-asset class strategies. The firm typically invests in early-stage, seed, middle market, mature, late venture, growth capital, emerging growth, turnaround, and later stage companies. It also provide capital markets services. The real estate segment specializes in opportunistic, core+ investments as well as debt investment opportunities collateralized by commercial real estate, and stabilized income-oriented commercial real estate across North America, Europe and Asia. Within fund of fund investments, it seeks to invest in private equity funds, venture capital funds, mezzanine funds, distressed debt/turnaround funds, secondary investment funds & real estate funds. The firm's corporate private equity business pursues transactions throughout the world across a variety of transaction types, including large buyouts, recapitalization, special situations, distressed mortgage loans, mid-cap buyouts, buy and build platforms, which involves multiple acquisitions behind a single management team and platform, and growth equity/development projects involving significant majority stakes in portfolio companies and minority investments in operating companies, shipping, real estate, corporate or consumer loans, and alternative energy greenfield development projects in energy and power, property, dislocated markets, shipping opportunities, financial institution breakups, re-insurance, and improving freight mobility, financial services, cargo, data processing, oil & gas production, oil & gas refining, oil & gas storage, building products, home entertainment, B2B, consumer electronics, home supply store, lodging, commercial services & supplies, metal & mineral mining machinery, coal, hazardous waste collection, solid waste collection, waste water treatment, renewable electricity, equity REITs, power generation by nuclear & fossil fuels, personal loan services, chemicals, other specialty retail, biotech, pharmaceuticals, metal, aerospace, healthcare, cable, entertainment services, infrastructure services, transportation infrastructure, exhaust, life sciences, alternative carriers, infrastructure, system software, manufacturing services, enterprise tech and consumer, enterprise software & application, as well as consumer technologies. The firm considers investment in Asia, Latin America, Japan, Australia, South Korea, Singapore, Hong Kong, Africa, Middle East, Beijing, Shanghai, India, Belgium, France, Ireland, Luxembourg, Monaco, Netherlands, United Kingdom, North America and South America. It seeks to invest between $0.25 million and $900 million per transaction. It invests in companies with enterprise value between $500 million and $5000 million. It makes up to $300 million through fund of fund investments. It has a three year investment period. The firm prefers to take majority and minority stakes. Its hedge fund business manages a broad range of commingled and customized fund solutions and its credit business focuses on loans, and securities of non-investment grade companies spread across the capital structure including senior debt, subordinated debt, and common equity. Blackstone Inc. through its subsidiary South City Projects (Kolkata) Limited offers residential and commercial real estate development services that include development of township, residential towers, malls, IT parks, stadiums, resorts, hospitals, and schools. Blackstone Inc. was founded in 1985 and is based in New York, New York with additional offices across Asia, Europe, North America and Central America.
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.
Brand intangible asset drawing massive LP capital.
High switching costs for locked-up institutional mandates.
Unparalleled scale allowing participation in mega-deals.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Unavailable
FCF cliff sensitivity is not model-supported in this run; use the discount-rate and terminal-growth grid as the primary valuation pressure test.
If realization revenues miss, stock likely derates toward $100. If fee-related earnings surprise to the upside, multiple expands toward $150.
If realization revenues miss, stock likely derates toward $100. If fee-related earnings surprise to the upside, multiple expands toward $150.
If realization revenues miss, stock likely derates toward $100. If fee-related earnings surprise to the upside, multiple expands toward $150.
If realization revenues miss, stock likely derates toward $100. If fee-related earnings surprise to the upside, multiple expands toward $150.
Secular shift of capital from public to private markets continues.
Falling rates accelerate M&A, boosting realizations.
High rates freeze deals; CRE pressure mounts.
Secular shift of capital from public to private markets continues.
Market weight.
Trim exposure if valuation exceeds $145.
Valuation is demanding at current levels.
Premier franchise warrants a premium, but upside is capped.
Hold.
Upside case: Hold for long-term secular private market tailwinds. Downside case: Valuation is demanding at current levels.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Prolonged high interest rates stall deal velocity and realization events. Core real estate funds face structural headwinds, leading to fee compression and a severe multiple de-rating.
Systemic devaluation of CRE assets leading to massive writedowns in core funds and halting fee-bearing capital inflows.
Interest rates remain elevated, suffocating leveraged buyout economics and freezing M&A exit pipelines indefinitely.
Retail investors abruptly withdraw from private markets due to liquidity mismatch fears, capping AUM growth.
The five developments that would weaken our investment case.
Top-line revenue contraction driven by sluggish management fee generation and lower transaction activity reduces distributable earnings and weakens regular dividend payments.
Current:13.5% for the period ended 2025-12-31
Alert ifAnnual revenue growth falls below 0.0% over two consecutive quarters
Surging redemption pressure forces vehicle gating, stalls high-margin retail fundraising momentum, and directly impairs perpetual fee-earning asset base expansion.
Current:Perpetual capital fundraising active as of 2026-05-09
Alert ifQuarterly retail redemption requests reach 5.0% maximum fund gate limits across perpetual vehicles for two consecutive quarters
A sharp contraction in cash conversion reflects frozen asset realization pipelines and deferred incentive fees, curbing distributable cash flow to shareholders.
Current:1.544 as of the 2026-05-09 analysis date
Alert ifOperating cash flow to net income ratio falls below 1.0x over a trailing twelve-month period
Rising loan defaults impair credit vehicle yields, diminish carried interest generation, and deter institutional investor allocations to flagship direct lending funds.
Current:Private credit direct lending active as of 2026-05-09
Alert ifPrivate credit annualized default rate exceeds 3.0% over two consecutive quarters
Severe net margin contraction from lower realization fees and valuation adjustments impairs overall return on capital, depressing shareholder cash distributions.
Current:24.3% for the period ended 2025-12-31
Alert ifNet margin falls below 18.0% over a trailing twelve-month period
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Use book value per share with normalized ROE, cost of equity, and terminal growth to derive a justified price-to-book value.
Discount the explicit dividend path and its Gordon-growth terminal value at cost of equity.
A return to low interest rates reignites the transaction environment. Blackstone monetizes massive seasoned vintages while accelerating retail AUM capture, driving structural margin expansion and a premium multiple.
The firm navigates a normalized rate environment, sustaining robust fee-related earnings while performance fees recover cyclically. Growth remains solid but is heavily priced into the current valuation.
Warning level: Annual revenue growth falls below 0.0% over two consecutive quarters. Top-line revenue contraction driven by sluggish management fee generation and lower transaction activity reduces distributable earnings and weakens regular dividend payments.
Warning level: Quarterly retail redemption requests reach 5.0% maximum fund gate limits across perpetual vehicles for two consecutive quarters. Surging redemption pressure forces vehicle gating, stalls high-margin retail fundraising momentum, and directly impairs perpetual fee-earning asset base expansion.
Warning level: Operating cash flow to net income ratio falls below 1.0x over a trailing twelve-month period. A sharp contraction in cash conversion reflects frozen asset realization pipelines and deferred incentive fees, curbing distributable cash flow to shareholders.
Warning level: Private credit annualized default rate exceeds 3.0% over two consecutive quarters. Rising loan defaults impair credit vehicle yields, diminish carried interest generation, and deter institutional investor allocations to flagship direct lending funds.
Warning level: Net margin falls below 18.0% over a trailing twelve-month period. Severe net margin contraction from lower realization fees and valuation adjustments impairs overall return on capital, depressing shareholder cash distributions.
| $16.65B |
| $7.13B |
| $7.01B |
| $10.93B |
| $12.41B |
| -7.1% |
| Gross profit | — | — | — | — | — | — |
| Operating income | — | — | — | — | — | — |
| Net income | $5.86B | $1.75B | $1.39B | $2.78B | $3.02B | -15.3% |
| EPS (diluted) | $8.13 | $2.36 | $1.84 | $3.62 | $3.87 | -16.9% |
| EBITDA | — | — | — | — | — | — |
| R&D | — | — | — | — | — | — |
| SG&A | $928.2M | $1.12B | $1.24B | $1.38B | $1.57B | +14.1% |
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
Point-in-time financial data used in the 2026-05-09 analysis.
| Period | Revenue | EBITDA | Net income | Operating cash flow | Free cash flow | Capex | Depreciation and amortization | Stock-based compensation | Share repurchases | Dividends paid | Net debt issuance | Investing cash flow | Financing cash flow | Beginning cash | Ending cash | Cash and investments | Total debt | Operating margin | ROIC | WACC | ROIC − WACC spread |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | 16.7B | — | 5.9B | 4B | 3.9B | 64.3M | 74.9M | — | 1.3B | 4.6B | 2.2B | — | — | — | — | 2.1B | 8.7B | — | — | 5.9% | — |
| 2022-12-31 | 7.1B | — | 1.7B | 6.3B | 6.1B | 235.5M | 67.1M | — | 466M | 6.5B | 3.2B | — | — | — | — | 4.3B | 13.4B | — | — | — | — |
| 2023-12-31 | 7B | — | 1.4B | 4.1B | 3.8B | 224.2M | 40.1M | — | 418M | 4.3B | -7.5M | — | — | — | — | 3B | 12.3B | — | — | — | — |
| 2024-12-31 | 10.9B | — | 2.8B | 3.5B | 3.4B | 61.4M | 36M | — | 661.1M | 4.4B | 638M | — | — | — | — | 2B | 12.3B | — | — | 8.9% | — |
| 2025-12-31 | 12.4B | — | 3B | 4.7B | 4.5B | 115.7M | 36M | — | 312.5M | 6B | 1B | — | — | — | — | 2.6B | 13.3B | — | — | — | — |
BX trades at 16.4x forward earnings against a peer median of 11.5x; 6 peers.
| Level | Action |
|---|
| Thesis break | Trim exposure if valuation exceeds $145. |
| Ameriprise Financial Inc. |
| 9.8x |
| 2.2x |
| 66.9% |
| 37.2% |
| STT | State Street Corporation | 10.9x | 2.9x | 11.3% | 27.8% |
| RJF | Raymond James Financial Inc. | 11.5x | 2.0x | 17.3% | 19.3% |
| NTRS | Northern Trust Corporation | 13.6x | 3.5x | 14.5% | 31.7% |
