$463.53
Above FV▼ -57.1% against the close used
Model range $45.90 – $706.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$45.90Fair value$463.53Bull$706.20
FairClose
52-week traded range
52W low $922.9052W high $1,202.59
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
BlackRock closed at $1,079.65, 132.9% above the consensus fair value of $463.53 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 30.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$287.73
-73.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.3%, r=10%, tg=3%, n=10yr
Graham Number
$526.87
-51.2%
√(22.5 × EPS × BVPS)
EPS=35.31, BVPS=349.4 · outside Graham range (P/E 30.6, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
$706.20
-34.6%
EPS × 20x (sector P/E)
EPS=35.31, Sector P/E=20x
Peter Lynch (PEG)
$45.90
-95.7%
EPS × Growth% (PEG = 1 is fair)
EPS=35.31, g=1.3%
EV/EBITDA
$545.08
-49.5%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=8.17B
Dividend Discount (DDM)
$265.67
-75.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.84, r=10%, g=2%
Book Value (P/B)
$331.43
-69.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=349.4, ROE=9.6%, g=3%, r=10%
Reverse DCF
$1,079.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.9% | Historical: 1.3%
Margin of Safety
$380.20
-64.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=506.93, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.