Discounted Cash Flow
Blackstone Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $5.1b | $1.0b | $-563.1m | 20.3% | $1.60 |
| 2017 | $7.1b (38.9%) | $1.5b (41.5%) | $-2.5b (-339.2%) | 20.7% (1.9%) | $2.21 (38.1%) |
| 2018 | $6.8b (-4.0%) | $1.5b (4.8%) | $27.4m (101.1%) | 22.6% (9.2%) | $2.27 (2.7%) |
| 2019 | $7.3b (7.4%) | $2.0b (32.9%) | $1.9b (6853.5%) | 27.9% (23.8%) | $3.03 (33.5%) |
| 2020 | $6.1b (-16.8%) | $1.0b (-49.0%) | $1.8b (-4.1%) | 17.1% (-38.7%) | $1.50 (-50.5%) |
| 2021 | $22.6b (270.0%) | $5.9b (460.3%) | $3.9b (115.0%) | 25.9% (51.4%) | $8.14 (442.7%) |
| 2022 | $8.5b (-62.3%) | $1.7b (-70.2%) | $6.1b (55.6%) | 20.5% (-20.9%) | $2.36 (-71.0%) |
| 2023 | $8.0b (-5.8%) | $1.4b (-20.4%) | $3.8b (-37.2%) | 17.3% (-15.5%) | $1.84 (-22.0%) |
| 2024 | $13.2b (64.9%) | $2.8b (99.6%) | $3.4b (-10.8%) | 21.0% (21.1%) | $3.62 (96.7%) |
| 2025 | $14.5b (9.2%) | $3.0b (8.7%) | $4.5b (33.0%) | 20.9% (-0.4%) | $3.87 (6.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.