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
US
BLK.US · BlackRock, Inc.
US · US
Latest price1,037.04 USD
30D-11.32%
Vs. base value+167%
Research summary
BLK.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -12.81% YoY. Current price is about 1,037 USD, while the model base case is about 389 USD; the current price sits +167% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income6B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price1,037.04 USD
Base value388.74 USD
Vs. base+167%
Price date2026/04/29
388.74 USD388.74 USD388.74 USD
+167%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
464.63 USD434.28 USD544.52 USD
+139%
434.28 USDCurrent price is 138.8% above the base model value.Adjusted reference: 606.57 USD
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.
388.74 USD388.74 USD388.74 USD
+167%
388.74 USDCurrent price is 166.8% above the base model value.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -31M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -96M USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -72M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -31M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -92M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 6B USD | 6B USD | 4B USD | 35.31 | 35.51 |
| 2024/12/31 | Annual | 13B USD | 6B USD | - | 5B USD | 42.01 | - |
| 2023/12/31 | Annual | 11B USD | 6B USD | 6B USD | 4B USD | 36.51 | 37.15 |
| 2022/12/31 | Annual | 11B USD | 5B USD | 5B USD | 4B USD | 33.97 | 34.44 |
| 2021/12/31 | Annual | - | 6B USD | - | - | - | - |
Ad placement