Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

BlackRock, Inc. (BLK)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth$801.05 - $1,850.57$1,171.49
Multi-Stage$632.95 - $690.60$661.26
Blended Fair Value$916.37
Current Price$1,165.87
Upside-21.40%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.15%8.77%19.8019.3819.0916.2614.4313.3812.5710.619.869.42
YoY Growth--2.17%1.51%17.39%12.70%7.82%6.50%18.41%7.57%4.67%10.31%
Dividend Yield--2.09%2.34%2.85%2.13%1.91%3.04%2.87%1.96%2.57%2.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)6,096.00
(-) Cash Dividends Paid (M)3,288.00
(=) Cash Retained (M)2,808.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,219.20762.00457.20
Cash Retained (M)2,808.002,808.002,808.00
(-) Cash Required (M)-1,219.20-762.00-457.20
(=) Excess Retained (M)1,588.802,046.002,350.80
(/) Shares Outstanding (M)156.63156.63156.63
(=) Excess Retained per Share10.1413.0615.01
LTM Dividend per Share20.9920.9920.99
(+) Excess Retained per Share10.1413.0615.01
(=) Adjusted Dividend31.1434.0636.00
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate5.02%6.02%7.02%
Fair Value$801.05$1,171.49$1,850.57
Upside / Downside-31.29%0.48%58.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)6,096.006,462.746,851.547,263.737,700.728,164.008,408.92
Payout Ratio53.94%61.15%68.36%75.57%82.79%90.00%92.50%
Projected Dividends (M)3,288.003,951.944,683.865,489.556,375.237,347.607,778.25

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate5.02%6.02%7.02%
Year 1 PV (M)3,588.213,622.383,656.54
Year 2 PV (M)3,861.353,935.244,009.82
Year 3 PV (M)4,109.024,227.534,348.29
Year 4 PV (M)4,332.764,500.174,672.38
Year 5 PV (M)4,534.004,754.034,982.51
PV of Terminal Value (M)78,710.2082,529.7886,496.23
Equity Value (M)99,135.54103,569.11108,165.77
Shares Outstanding (M)156.63156.63156.63
Fair Value$632.95$661.26$690.60
Upside / Downside-45.71%-43.28%-40.76%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%