BlackRock Inc Valuation – March 2018 $BLK

Company Profile (obtained from Marketwatch): BlackRock, Inc. engages in the provision of investment management, risk management, and advisory services for institutional and retail clients worldwide. Its products include single and multi-asset class portfolios investing in equities, fixed income, alternatives, and money market instruments. The company was founded by Ralph L. Schlosstein, Susan L. Wagner, Robert Steven Kapito and Laurence Douglas Fink in 1998 and is headquartered in New York, NY.

BLK Chart

BLK data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of BLK – March 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $89,835,338,145 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.94 Pass
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 164.45% Pass
6. Moderate PEmg Ratio PEmg < 20 22.40 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.89 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 2.94 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.78 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $24.96
MG Growth Estimate 8.36%
MG Value $629.45
Opinion Fairly Valued
MG Grade C+
MG Value based on 3% Growth $361.89
MG Value based on 0% Growth $212.14
Market Implied Growth Rate 6.95%
Current Price $558.96
% of Intrinsic Value 88.80%

BlackRock, Inc. is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the high PEmg and PB ratios. The Enterprising Investor has no initial concerns. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $16.03 in 2014 to an estimated $24.96 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 6.95% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value within a margin of safety relative to the price.

At the time of valuation, further research into BlackRock, Inc. revealed the company was trading above its Graham Number of $349.67. The company pays a dividend of $10 per share, for a yield of 1.8% Its PEmg (price over earnings per share – ModernGraham) was 22.4, which was below the industry average of 25.5, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-1084.12.

BlackRock, Inc. receives an average overall rating in the ModernGraham grading system, scoring a C+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$1,084.12
Graham Number $349.67
PEmg 22.40
Current Ratio 2.94
PB Ratio 2.89
Current Dividend $10.00
Dividend Yield 1.79%
Number of Consecutive Years of Dividend Growth 8

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 12/1/2017
Total Current Assets $9,737,000,000
Total Current Liabilities $3,314,000,000
Long-Term Debt $5,014,000,000
Total Assets $220,217,000,000
Intangible Assets $30,609,000,000
Total Liabilities $188,392,000,000
Shares Outstanding (Diluted Average) 164,793,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $27.50
Dec2017 $30.23
Dec2016 $19.04
Dec2015 $19.79
Dec2014 $19.25
Dec2013 $16.87
Dec2012 $13.79
Dec2011 $12.37
Dec2010 $10.55
Dec2009 $6.11
Dec2008 $5.78
Dec2007 $7.37
Dec2006 $3.87
Dec2005 $3.50
Dec2004 $2.17
Dec2003 $2.36
Dec2002 $2.04
Dec2001 $1.65
Dec2000 $1.35
Dec1999 $1.04
Dec1998 $0.66

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $24.96
Dec2017 $22.80
Dec2016 $18.64
Dec2015 $17.77
Dec2014 $16.03
Dec2013 $13.59
Dec2012 $11.21
Dec2011 $9.42
Dec2010 $7.54
Dec2009 $5.80
Dec2008 $5.28
Dec2007 $4.64
Dec2006 $3.11
Dec2005 $2.60
Dec2004 $2.07
Dec2003 $1.91
Dec2002 $1.57

Recommended Reading:

Other ModernGraham posts about the company

12 Best Stocks For Value Investors This Week – 11/14/15
BlackRock Inc. Valuation – November 2015 Update $BLK
The Best Stocks of the Financial Services Industry – September 2015
10 Undervalued Companies for the Defensive Dividend Stock Investor – August 2015
The 16 Best Stocks For Value Investors This Week – 8/1/15

Other ModernGraham posts about related companies

Ameriprise Financial Inc Valuation – March 2018 $AMP
Navient Corp Valuation – March 2018 $NAVI
Invesco Ltd Valuation – March 2018 $IVZ
Capital One Financial Corp Valuation – March 2018 $COF
Total System Services Inc Valuation – February 2018 $TSS
Visa Inc Valuation – February 2018 $V
Goldman Sachs Group Inc Valuation – February 2018 $GS
American Express Co. Valuation – February 2018 $AXP
Encore Capital Group Inc Valuation – Initial Coverage $ECPG
T.Rowe Price Group Inc Valuation – July 2017 $TROW


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.






Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.