An independent two-stage DCF analysis by a frontier AI model.
" data-astro-cid-guojhg47> Blackstone's immense scale and shift toward perpetual capital vehicles supply structurally growing management fees. Performance fees and realizations can be lumpy, but a blended 12% FCF CAGR maps reasonably to their asset gathering velocity.
" data-astro-cid-guojhg47> Blackstone's immense scale and shift toward perpetual capital vehicles supply structurally growing management fees. Performance fees and realizations can be lumpy, but a blended 12% FCF CAGR maps reasonably to their asset gathering velocity.
" data-astro-cid-guojhg47> Blackstone's immense scale and shift toward perpetual capital vehicles supply structurally growing management fees. Performance fees and realizations can be lumpy, but a blended 12% FCF CAGR maps reasonably to their asset gathering velocity.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 9.0% | 9.5% | 10.0% | 10.5% | 11.0% |
|---|---|---|---|---|---|
| 9.0% | $9.10 | $9.10 | $9.10 | $9.10 | $9.10 |
| 9.5% | $9.10 | $9.10 | $9.10 | $9.10 | $9.10 |
| 10.0% | $9.10 | $9.10 | $9.10 | $9.10 | $9.10 |
| 10.5% | $9.10 | $9.10 | $9.10 | $9.10 | $9.10 |
| 11.0% | $9.10 | $9.10 | $9.10 | $9.10 | $9.10 |
■ Undervalued vs current price ■ Overvalued vs current price
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.