New Est New Rec Seeking Alpha Finchat Morningstar Value Line Wall Street Journal QuickFS Stock Rover Alpha Spread FinanceCharts
Current Value
Goal
Buy
Dividends
Return
Total Gain
Pct of Portfolio
Reported
Reviewed
Current Price
Average Paid
BLK BlackRock, Inc.
10-11-24
5-4-24
982.82
Quality
Quality
Story
Predictability
1 Year Total Return
17
3 Year Total Return
-0.9
10 Year Total Return
12
Years
1
2
3
4
5
6
7
8
9
10
Revenue CAGR
0
-4
3
5
5
5
7
6
5
6
Eps Cagr (F) 13
-16
-5
-7
-2
2
3
5
6
5
5
Eps 10 Yr 40%
-16
7
-10
16
19
6
22
15
-1
1
Eps 20 Yr 55%
17
21
16
8
55
10
-22
61
26
48
1Year Div Growth
2.23
3Year Div Growth
9.19
5Year Div Growth
9.46
10Year Div Growth
10.84
Dividend Yield
2.08
Dividend Yield with Buy Backs
3.74
5 Year Average Dividend Yield
2.55
5 Year YOC
3.39
Payout
50%
Moat
Beta
0.8
ROIC Now
4.0
ROIC Times Growth
53
Share Count CAGR
-1.10
Analyst Recommendations
4.1
Credit Rating
A-
Debt to Ebitda
0.4
Debt to Capital
0.22
Compounding Quality
2022-10-13
Nicholas Ward
2023-12-30
EARNINGS REPORTED
10-11-2024
Ignore
MS
PE15
Avg PE
Avg Yield
Flags
Watch
Hold Buys
Hold Automated
Margin of Safety
-40
-35
-30
-25
-20
-15
-10
-5
0
5
10
15
20
25
-10
-5
0
5
10
15
20
25
30
35
40
45
50
55 *
ROIC PE Actual
A
B
C
D
F
X
ROIC PE Value
A
B
C
D
F
X
Growth: 13.3 ROIC: 4.0 Trailing PE: 25.2 Forward PE: 20.9
Gro
4% *
8%
10%
12%
14%
16%
18%
20%
22%
24%
26%
28%
30%
32%
34%
36%
38%
40%
>40
<3
3%
12.5
12.9
13.3
13.8
14.3
14.4
14.5
14.7
14.9
15.1
15.3
15.5
15.7
15.9
16.1
16.3
16.5
4%
7.1
12.5
13.1
13.8
14.5
15.2
15.4
15.6
15.8
16.1
16.3
16.6
16.8
17.1
17.3
17.6
17.8
18.1
5%
12.5
13.4
14.3
15.2
16.1
16.4
16.7
17.0
17.3
17.6
17.9
18.2
18.5
18.8
19.1
19.4
19.7
6%
3.3
12.5
13.6
14.8
15.9
17.1
17.4
17.8
18.2
18.6
19.0
19.4
19.8
20.2
20.6
21.0
21.4
21.8
7%
12.5
13.9
15.3
16.7
18.2
18.7
19.2
19.7
20.2
20.7
21.2
21.7
22.2
22.7
23.2
23.7
24.2
8%
0
12.5
14.2
15.9
17.6
19.4
20.0
20.6
21.2
21.8
22.4
23.0
23.6
24.2
24.8
25.4
26.0
26.6
9%
0
12.5
14.5
16.6
18.7
20.9
21.6
22.3
23.0
23.7
24.4
25.1
25.8
26.5
27.2
27.9
28.6
29.3
10%
0
12.5
14.9
17.4
19.9
22.4
23.2
24.0
24.8
25.7
26.5
27.4
28.2
29.1
29.9
30.8
31.6
32.5
11%
12.5
15.3
18.2
21.0
23.9
24.8
25.7
26.7
27.7
28.7
29.7
30.7
31.7
32.7
33.7
34.7
35.7
12%
12.5
15.7
18.9
22.1
25.4
26.4
27.4
28.5
29.6
30.7
31.8
32.9
34.0
35.1
36.2
37.3
38.4
13% *
12.5
16.1
19.8
23.2
26.9
28.0
29.1
30.3
31.5
32.7
33.9
35.1
36.3
37.5
38.8
39.9
41.1
14%
12.5
16.5
20.7
24.3
28.4
29.6
30.8
32.1
33.4
34.7
36.0
37.3
38.6
39.9
41.4
42.5
43.8
15%
12.5
16.9
21.6
25.4
29.9
31.2
32.5
33.9
35.3
36.7
38.1
39.5
40.9
42.3
44.0
45.1
46.5
16%
12.5
17.3
22.5
26.5
31.4
32.8
34.2
35.7
37.2
38.7
40.2
41.7
43.2
44.7
46.6
47.7
49.2
17%
12.5
17.7
23.4
27.6
32.9
34.4
35.9
37.5
39.1
40.7
42.3
43.9
45.5
47.1
49.2
50.3
51.9
18%
12.5
18.1
24.3
28.7
34.4
36.0
37.6
39.3
41.0
42.7
44.4
46.1
47.8
49.5
51.8
52.9
54.6
>18
Code
A
B
C
D
F
P
S
X
Moat
Wide
Narrow
None
Credit Rating
AAA
AA+
AA
AA-
A+
A
A-
No debt
BBB+
BBB
BBB-
< BBB
None
VL Safety
1
2
3
4
5
None
VL Strength
A++
A+
A
B++
B+
B
<B
None
Dividend
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
None
Safety Score
Exchange
Price
Price
MS Stars
DAY
-3.16
1W
1,044.18
-63.42
-6.07
2W
1,028.69
-47.93
-4.66
4W
1,042.87
-62.11
-5.96
8W
1,039.28
-58.52
-5.63
12W
990.26
-9.50
-0.96
26W
790.60
190.16
24.05
52W
782.83
197.93
25.28
Target
6%
Morningstar Target
6%
Analyst Target
-14%
Dividend Radar Fair Value
0%
Trailing PE
25
Forward PE
21
Vs. 5 Year P/E (25%)
125
Vs. 5 Year Dividend Yield
118
Expected PE based on ROIC and Growth
Dip
9
52 Week Low
746
52 Week High
1,082
X
With 0% Margin of Safety
925.00
57.82
6.25%
My Fair Value
925.00
57.82
6.25%
Analyst Target
1,149.24
-166.42
-14.48%
Average Value
825.00
157.82
19.13%
+ Morningstar Value
925.00
57.82
6.25%
- PE 15 Value
761.09
221.73
29.13%
- Average PE Value
0.00
0.00
0.00%
+ Avg Yield Value
800.00
182.82
22.85%
- Div Radar Value
982.82
0.00
0.00%
+ Nicholas Ward 2023-10 X
750.00
232.82
31.04%