BLACKSTONE GRP (BX) |
Fund Management Fees – Consensus Forecasts of Fund Management Fees Revenue in Millions  |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $413.6 |
$1,112.8 |
$1,620.8 |
$1,519.1 |
$1,487.4 |
$1,584.3 |
$1,837.8 |
$2,015.4 |
25.4% |
|
| Incentive Fees – Consensus Forecasts of Incentive Fees Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $895.0 |
$1,061.7 |
$1,094.0 |
($1,247.2) |
$236.9 |
$870.0 |
$1,190.2 |
$2,160.3 |
13.4% |
|
| Investment Income and other – Consensus Forecasts of Investment Income and other Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $116.8 |
$287.4 |
$406.6 |
($714.0) |
$63.1 |
$409.5 |
$501.1 |
$532.2 |
24.2% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the BLACKSTONE GRP 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-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| 1. Total Revenue |
$1,597.1 |
$2,451.8 |
$3,121.4 |
($442.1) |
$1,787.5 |
$2,868.3 |
$3,533.1 |
$4,707.9 |
16.7% |
|
| Discussion by Wiki Users |
| |  |
| Consensus Forecasts of Fully Diluted Shares Outstanding |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| Fully Diluted Shares Outstanding |
|
1123.4 |
1121.5 |
1128.1 |
1124.3 |
1126.8 |
1127.9 |
1129.2 |
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 7. Pre - Tax Income |
$1,303.3 |
$1,671.8 |
$2,115.3 |
($1,330.0) |
$723.6 |
$1,462.1 |
$1,963.5 |
$2,712.1 |
| 8. Tax provisions |
$12.2 |
$248.5 |
$305.2 |
($162.8) |
$20.7 |
$152.9 |
$231.1 |
$431.7 |
| Percent of Revenue |
1% |
15% |
14% |
12% |
3% |
10% |
12% |
16% |
| 9. Net Income (7-8) |
$1,291.10 |
$1,423.30 |
$1,810.10 |
$0 |
$702.90 |
$1,309.20 |
$1,732.40 |
$2,280.40 |
|
| BX (BLACKSTONE GRP) |
$2,430.00 |
($605.09) |
7.7% |
14% |
9.28 |
1.0 |
5.6 |
Industry Mean |
|
|
12% |
11% |
13.96 |
5.0 |
16.4 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
TROW (T ROWE PRICE) |
$2,039.00 |
$538.40 |
19.7% |
11% |
19.12 |
6.2 |
25.1 |
LM (LEGG MASON INC) |
$2,635.00 |
$204.36 |
3.8% |
7% |
17.80 |
1.8 |
20.9 |
IVZ (INVESCO LTD) |
$2,798.00 |
$386.80 |
5.4% |
12% |
15.21 |
2.8 |
19.4 |
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 06:28:57 CDT by WikiMigrationBot.
|
