BLACKROCK INC (BLK) |
Investment advisory fees – Consensus Forecasts of Investment advisory fees Revenue in Millions  |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $1,841.0 |
$4,360.3 |
$4,411.6 |
$4,020.8 |
$7,627.5 |
$8,533.9 |
$9,463.3 |
31.4% |
|
| BlackRock Solutions – Consensus Forecasts of BlackRock Solutions Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $142.6 |
$198.2 |
$404.7 |
$488.3 |
$474.5 |
$517.5 |
$561.7 |
25.7% |
|
| Distribution fees – Consensus Forecasts of Distribution fees Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
11/06 |
| $35.1 |
$123.1 |
$138.7 |
$100.0 |
$114.8 |
$127.0 |
29.3% |
|
| Other revenues – Consensus Forecasts of Other revenues Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
11/06 |
| $73.9 |
$163.1 |
$108.5 |
$92.8 |
$209.1 |
$219.3 |
24.3% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the BLACKROCK INC Income Statement are shown and below each consensus forecast is a wiki section to discuss why the consensus forecast of that item may be high or low
|
|
| Consensus Forecasts of Total Revenue |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| 1. Total Revenue |
$2,097.7 |
$4,838.6 |
$5,063.9 |
$4,700.0 |
$8,367.7 |
$9,351.1 |
$10,314.0 |
30.4% |
|
| Consensus Forecasts of Fully Diluted Shares Outstanding |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| Fully Diluted Shares Outstanding |
95.3 |
130.6 |
131.9 |
140.9 |
192.4 |
192.1 |
190.7 |
|
| Consensus Forecasts of GAAP EPS |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| GAAP EPS |
$3.7 |
$7.5 |
$5.9 |
$6.2 |
$9.8 |
$11.5 |
|
|
| Consensus Forecasts of Interest Income/(Expense) |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 6. Interest Income/(Expense) |
($9.9) |
($49.4) |
($66.5) |
($68.0) |
($157.6) |
($136.1) |
|
| Percent of Revenue |
0% |
-1% |
-1% |
-1% |
-2% |
-1% |
|
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 7. Pre - Tax Income |
|
$2,000.4 |
$1,141.1 |
$1,561.5 |
$3,001.6 |
$3,439.6 |
$4,047.2 |
| 8. Tax provisions |
|
$591.7 |
$420.2 |
$445.5 |
$1,014.3 |
$1,195.7 |
$1,406.5 |
| Percent of Revenue |
|
30% |
37% |
29% |
34% |
35% |
35% |
| 9. Net Income (7-8) |
|
$1,408.70 |
$720.90 |
$1,116.00 |
$1,987.30 |
$2,243.90 |
$2,640.70 |
|
| BLK (BLACKROCK INC) |
$5,708.00 |
$1,214.00 |
7.3% |
13% |
16.30 |
3.8 |
16.0 |
Industry Mean |
|
|
12% |
11% |
13.96 |
5.0 |
16.4 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
AB (ALLIANCEBERNSTN) |
$3,034.00 |
$399.80 |
16.3% |
9% |
13.46 |
1.0 |
6.9 |
BEN (FRANKLIN RESOUR) |
$5,103.00 |
$1,377.36 |
18.5% |
10% |
15.28 |
4.3 |
20.4 |
AMP (AMERIPRISE FINL) |
$8,400.00 |
$806.00 |
8.9% |
12% |
10.94 |
1.2 |
8.8 |
CF is operating cash flow plus after-tax interest expense. |
|
| Discussion of Relative Valuation | | No comments yet. Be the first | |  |
|
|
| | |
Created by: WikiMigrationBot.
Last Modification: Thursday 03 of June, 2010 06:21:01 CDT by WikiMigrationBot.
|
