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 Blackstone Inc. fair value $126–$179

BX
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-09次回更新: 2026-08-09Methodology v2.4Archetype: FinancialNYSE · Financials
View archive
株価
$123.77
▲ +2.11 (+1.70%)
公正価値
$126
$126–$179
評価
ホールド
confidence 78/100
上昇余地
+1.7%
upside to fair value
安全余裕率
$107.00
buy below · 15%
時価総額
$151.3B
P/E fwd 16.4
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • 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 analysis only — not financial advice. Always do your own due diligence.

$123.77Price
FV $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 ベアケース

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.

このテーゼが崩れる経路

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
監視すべき早期警戒シグナル
指標現在トリガーしきい値
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 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3T−4CAGR
期間2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
売上高$16.65B$7.13B$7.01B$10.93B$12.41B-7.1%
売上総利益
営業利益
純利益$5.86B$1.75B$1.39B$2.78B$3.02B-15.3%
EPS (希薄化後)$8.13$2.36$1.84$3.62$3.87-16.9%
EBITDA
研究開発
販管費$928.2M$1.12B$1.24B$1.38B$1.57B+14.1%

品質スコア

OCF / 純利益
1.54×
>1 は利益の質が高いことを示す
会計品質ゲート
Fail
セクター調整後ゲート
ROIC
投下資本利益率
セクション 3

Numbers analysis

資本配分

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

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

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

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
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
Same sector: Financials