Blackstone BX
Financial Services · Asset Management · Synthos Deep Dive · 2026-08-04
The Overview
Blackstone manages $1.35 trillion of other people's money in property, company buyouts, lending and hedge funds. It charges an annual fee on those assets and takes a share of the profits when investments are sold well. It is the biggest firm of its kind in the world.
The most recent quarter looked strong. The recurring-fee profit measure rose 22%, the cash-earnings measure rose 26%, and investors put in $68 billion of new money — about $262 billion over the past year. The firm holds $228 billion of committed money it has not yet invested, which is useful when asset prices fall.
And yet the shares are down 19.5% over the past year, while the American stock market rose 24%. That is a 44-point gap, and it is worth understanding why before assuming the market is wrong.
Two things in the company's own numbers explain a lot of it.
First, the recurring-profit figure did not really grow for recurring reasons. Of the $324 million by which it rose, $321 million came from performance fees crystallised on funds whose value is an internal estimate rather than a market price. The genuinely recurring part — the annual management fee — grew about 11%, half as fast.
Second, the biggest of the four divisions is credit — lending money to companies — at $469 billion, up 15%. But the profit that division actually produced fell 6% in the quarter and 17% for the year so far, and the money it returned to investors from selling loans fell 95%. The credit funds returned 3.9% after fees over the past year, which is not what private lending was sold on.
That matters because the sharpest people in our research library have been warning about exactly this. Of the thirteen expert claims we hold about Blackstone, seven are negative and six of those were made this year, from five different sources. One of them names Blackstone directly as a "shadow bank" facing withdrawals and forced sales. Notably, the one source that was positive about Blackstone in October 2025 changed its mind in February 2026.
The shares are $137.18. On the cash-earnings measure the company is expected to produce, they trade at about 18.5 times next year's estimate and pay a 3.8% dividend. Our estimate of fair value is $150, about 9% higher. The average analyst says $145 and the middle analyst says $138.50 — essentially today's price.
- Downside Risk 7/10. The most volatile share price in this group, earnings that depend on estimated asset values, and a specific problem in its largest division that our own research predicted.
- Growth Quality 7/10. Excellent headline growth of uncertain composition.
- Exponential Potential 6/10. The permanent-capital structure is a genuine and durable advantage. The returns still depend on asset prices.
Putting a number on it: our fair-value estimate is $150 against a current price of $142.36 — real upside if our numbers are right.
Our summary metrics
"Rated 7 — the highest risk score in this batch, and it is earned three separate ways. Market risk: beta is 1.58, the highest of the twelve; the shares are 27.3% below the 52-week high of $188.68 and the six-year maximum drawdown from peak is 31.1%; twelve-month return is MINUS 19.5% against SPY's +24.3%. Earnings-quality risk: GAAP results are unusable — total revenues swung from $16,850.6M in 2021 to $7,449.9M in 2022 on performance-allocation marks, and GAAP net income attributable to Blackstone Inc. was $1.2 billion in the June quarter against distributable earnings of $2.0 billion. Within the non-GAAP measures, fee-related earnings rose $323.9M year on year and $321.3M of that came from fee-related PERFORMANCE revenues rising 68% — so the recurring measure grew on a non-recurring line. Thesis risk, and this is the one that matters: Credit and Insurance is $469.3 billion of AUM, 34.9% of the firm, and its segment distributable earnings FELL 6% in the quarter and 17% year to date with net realizations down 95%; private credit returned 3.9% net over twelve months; and seven claims from five independent channels in our own knowledge base, six of them dated 2026 and one at the file's highest skill weight, say private credit is mid-unwind with stale marks. Real Estate AUM also fell 3% with opportunistic funds down 1.4% over twelve months. Supports: $228.1B of dry powder, $7.5B of net accrued performance revenues, a matched and modest corporate balance sheet, and a dividend that is explicitly variable rather than promised. Not an 8, because there is no solvency question and inflows of $262.5B over twelve months are real. Not a 6, because the specific risk our own research identifies is already visible in the company's own segment numbers."
"Rated 7 — the headline growth is excellent and the composition is not. What is unambiguous: total AUM $1,346.3 billion, up 11%; fee-earning AUM $961.6 billion, up 8%; perpetual capital AUM $555.6 billion, up 15%, with fee-earning perpetual capital of $463.0 billion now 48% of fee-earning assets; inflows of $68.3 billion in the June quarter and $262.5 billion over twelve months; fee-related earnings up 22% in the quarter and 22% year to date; distributable earnings up 26% and 26%; total segment distributable earnings up 23%. Segment growth is broad on AUM — Private Equity +17% to $454.2 billion, Credit and Insurance +15% to $469.3 billion, Multi-Asset Investing +21% to $108.6 billion — with only Real Estate down, at −3% to $314.1 billion. What qualifies it: management and advisory fees, the genuinely recurring line, grew 11% in the quarter and 12% year to date, half the FRE growth rate; the difference is fee-related performance revenues, up 68% to $793.4 million and now 44% of fee-related earnings. And Credit and Insurance segment distributable earnings fell 6% in the quarter and 17% year to date despite 15% AUM growth, which is fee growth without earnings growth in the largest segment. Consensus distributable earnings per share of $5.934 for 2026 (15 analysts) and $7.426 for 2027 (16) implies 25% growth in the second year off a base that is already $6.15 on a trailing basis. A 7 and not an 8 because the quality of the growth is the open question; not a 6 because $262.5 billion of inflows is not in dispute."
"Rated 6 — genuine structural slope, explicitly claimed by management and partly visible in the numbers, attached to a business whose returns are set by asset prices. The slope is perpetual capital: $555.6 billion, up 15% year on year, with $463.0 billion of it fee-earning and now 48% of all fee-earning assets. Perpetual vehicles do not have to be re-raised, so their management fees compound without a fundraising cycle — which is the closest thing to annuity economics an alternative manager can build, and it is why fee-related earnings can grow 22% while realizations are flat. The second slope is the one Stephen Schwarzman named himself in the June release: 'Our decision to lean into the artificial intelligence megatrend is leading to standout investment performance across numerous strategies... We've become a trusted partner at scale to many of the key innovators in this ecosystem.' That is management framing and is half-weighted, but it is corroborated by disclosure rather than only asserted — the quarter's real-estate deployment included a joint venture with Related Digital to develop a data-centre campus in Michigan, and the $2.0 billion initial public offering of Blackstone Digital Infrastructure Trust. Third, $228.1 billion of dry powder is optionality on dislocation. The ceiling is structural: Blackstone earns a percentage of assets whose value is set by credit spreads, cap rates and equity multiples, so its earnings power is a levered claim on asset prices rather than an independent compounding engine — and the June quarter's private-credit net return of 3.9% over twelve months is what that looks like when the underlying stops cooperating."
What does “fair value” mean?
Fair value is Synthos’s estimate of what one share is worth today, based on our model of the company’s future cash generation and the risks to it. It is not a price target or a prediction of where the stock trades next quarter — it’s the price where we think risk and reward are balanced. Above it, you’re paying for outcomes better than our base case; below it, the market is offering a margin of safety.
The model’s inputs and weightings are proprietary — they’re the product. What we publish is the output, plus an independent, public-math cross-check further down the page (“Check our number”) so you can judge it for yourself.
What do the 5 tiers mean? (Core · Tactical · Watch · Hold · Avoid)
The Road Ahead
What we expect to matter in each window, and the evidence that would prove us wrong.
Short term 0-6 months
Neutral- Driver
- "The chart has turned and the fundamentals have not resolved. At $137.18 the stock is 12.3% above a 50-day moving average of $122.18 and 4.2% above a 200-day of $131.71, with RSI at 64.1 and MACD at +3.23 — it closed at the high of its daily range on 4.88 million shares, and the three-month return of +11.4% beats SPY's +7.6%. That is a recovering stock. But it is recovering from a 45.9% fall: the 52-week low was $102.12 against a high of $188.68, and the six-year maximum drawdown from peak is 31.1%. Twelve-month return is MINUS 19.5% against SPY +24.3%. The street sees almost nothing from here — consensus $145 is +5.7% and the MEDIAN target of $138.50 is +1.0% — and the third-quarter consensus of $1.38 of distributable earnings per share sits BELOW the $1.52 just delivered. A $1.29 dividend goes ex within days. This is a name where the bounce is real, the valuation is no longer demanding, and the specific thing our research says is wrong with it has not yet been disproved."
- What we’re watching
- "The 2026-10-22 print, and within it one number above all others: Credit and Insurance segment distributable earnings, which fell 6% year on year in the June quarter and 17% year to date on 15% AUM growth. A second consecutive decline confirms the knowledge base's bear lane; a return to growth substantially retires it. Second, fee-related performance revenues, which supplied $321.3 million of the $323.9 million of FRE growth and are the most mark-dependent line in the recurring measure. Third, whether BREIT and BCRED flows stay positive — the June quarter included $1.2 billion raised in BREIT and $1.0 billion of equity for BCRED, and the redemption question is the transmission mechanism every bearish claim in the lane describes. Fourth, Real Estate AUM, down 3% year on year with fee-earning AUM also down 3% and opportunistic funds down 1.4% over twelve months. And the dividend itself: it is explicitly variable, set at roughly 85% of distributable earnings, and $1.29 is a declaration rather than a run-rate."
- Confidence
- Medium
Medium term 6-24 months
Neutral- Driver
- "Two forces pull in opposite directions and neither is weak. In favour: perpetual capital of $555.6 billion growing 15%, of which $463.0 billion is fee-earning and 48% of the fee-earning base, produces management fees that do not require re-raising; $228.1 billion of dry powder is optionality on exactly the dislocation the bearish lane describes; $7.5 billion of net accrued performance revenues ($6.00 a share, 4.4% of the current price) is earned but unrealised and converts to distributable earnings as assets are sold; consensus distributable earnings per share of $7.426 for 2027 puts the stock at 18.5x; and the shares have already de-rated 27.3% from their high while fee-related earnings grew 22%. Against: the Credit and Insurance segment is 34.9% of AUM and its distributable earnings are falling; realizations of $144.5 billion over twelve months against $138.5 billion of deployment mean the portfolio is barely turning; private-credit net returns of 3.9% over twelve months are below what the asset class was sold on; and the 2027 consensus requires distributable earnings per share to rise 25% from the 2026 estimate, which needs both realizations and marks to cooperate."
- What we’re watching
- "Whether private-credit net returns recover above roughly 6%. The June quarter delivered 1.0% gross and 0.4% net, and 6.8% gross against 3.9% net over twelve months — a 290 basis point gross-to-net gap on an asset class marketed on yield. Whether realizations accelerate; $31.8 billion in the quarter against $34.2 billion of deployment is a portfolio standing still, and net accrued performance revenues only become distributable earnings when assets are sold. Whether Real Estate stabilises: AUM is down 3%, fee-earning AUM down 3%, and opportunistic funds are down 1.4% over twelve months, so the second-largest segment by AUM is shrinking. Whether the semi-liquid retail vehicles — BREIT, BCRED, BXPE, BXINFRA — keep taking money; every bearish claim in our lane routes through retail redemption, and the June quarter's inflows include $1.2 billion into BREIT and $1.0 billion of BCRED equity, which is positive but modest against a $1.35 trillion base. And whether the AI framing converts into disclosed returns rather than remaining a narrative."
- Confidence
- Low
Long term 2+ years
Tailwind- Driver
- "Over a long enough horizon the structural case is hard to argue with, and it does not depend on the current cycle. Blackstone is the largest alternative asset manager in the world at $1,346.3 billion, roughly 1.6 times the next-largest publicly traded alternative manager in its own peer set, with the deepest institutional distribution and the most advanced retail semi-liquid platform. The perpetual-capital architecture — $555.6 billion and 15% growth, $463.0 billion of it fee-earning — is a structural change in how the industry earns, and Blackstone built it first and at the largest scale. Fee-earning AUM has grown 8% year on year even in a period when its two largest segments were under pressure. Dry powder of $228.1 billion means the firm is a buyer into any dislocation, including the one our own knowledge base describes. And the one genuinely bullish, well-argued claim in the lane makes the durability point directly: compound_and_friends (2025-10-24, conviction 70) records that BREIT's redemption gating 'worked exactly as designed; the feared death-knell for semi-liquid real estate vehicles never materialized' — which is evidence, from the last stress test, that the structure holds."
- What we’re watching
- "Whether the semi-liquid retail product structure survives a genuine run rather than a scare. The 2022-2023 BREIT gating is the only real test in the record and the knowledge base is split on how to read it — luke_gromen in December 2022 called it 'borrow-short-lend-long' systemic stress spreading to the core; compound_and_friends in October 2025 called it working as designed. Whether fee compression reaches alternatives as it reached long-only. Whether the marks on private credit and marked-up software portfolios prove real — compound_and_friends' own February 2026 reversal names this as the mechanism by which alternative managers 'got crushed.' Succession: Stephen Schwarzman is recorded as chairman and chief executive and the firm employs 5,285 people; the file contains no succession disclosure, and the knowledge base's one neutral claim on the subject observes that founder-succession execution is what differentiates alternative managers. And whether the AI and digital-infrastructure exposure — a data-centre campus joint venture with Related Digital, a $2.0 billion Blackstone Digital Infrastructure Trust listing — is a durable franchise or a cycle."
- Confidence
- Medium
Exponential Potential
"Rated 6 — genuine structural slope, explicitly claimed by management and partly visible in the numbers, attached to a business whose returns are set by asset prices. The slope is perpetual capital: $555.6 billion, up 15% year on year, with $463.0 billion of it fee-earning and now 48% of all fee-earning assets. Perpetual vehicles do not have to be re-raised, so their management fees compound without a fundraising cycle — which is the closest thing to annuity economics an alternative manager can build, and it is why fee-related earnings can grow 22% while realizations are flat. The second slope is the one Stephen Schwarzman named himself in the June release: 'Our decision to lean into the artificial intelligence megatrend is leading to standout investment performance across numerous strategies... We've become a trusted partner at scale to many of the key innovators in this ecosystem.' That is management framing and is half-weighted, but it is corroborated by disclosure rather than only asserted — the quarter's real-estate deployment included a joint venture with Related Digital to develop a data-centre campus in Michigan, and the $2.0 billion initial public offering of Blackstone Digital Infrastructure Trust. Third, $228.1 billion of dry powder is optionality on dislocation. The ceiling is structural: Blackstone earns a percentage of assets whose value is set by credit spreads, cap rates and equity multiples, so its earnings power is a levered claim on asset prices rather than an independent compounding engine — and the June quarter's private-credit net return of 3.9% over twelve months is what that looks like when the underlying stops cooperating."
What could take this further than the base case — and where the market may be underpricing it. Full forward-growth and acceleration math in Deeper analysis, §4 below.
Deeper analysis
Technicals, fundamentals, valuation, and the full expert-claim evidence panel — the detail behind the numbers above.
Reference table
| Share count — two different counts in one file | Vendor market capitalisation implies ~1,208.1M shares (Class A plus Blackstone Holdings Partnership Units, fully exchanged). Every per-share ratio in ratios_ttm uses 783.6M (Class A diluted). The published priceToEarningsRatioTTM of 30.5x therefore has a numerator reflecting 1.21 billion shares and a denominator reflecting 784 million. The filing's DE Shares Outstanding is approximately 1,247.2M (FRE of $1,783.428M ÷ $1.43 per share) |
| Street consensus | $145.00 (+5.7%) · median $138.50 (+1.0%) · high $184 · low $127 (−7.4%) · 19 buy / 10 hold / 1 sell across 30 analysts |
| Valuation (on distributable earnings, the only usable basis) | 22.3x LTM DE per share ($6.15) · 26.7x LTM FRE per share ($5.14) · 23.1x 2026E ($5.934) · 18.5x 2027E ($7.426) · 16.7x 2028E ($8.230, 7 analysts). GAAP priceToEarningsRatioTTM of 30.5x is rejected — see share-count note above and Section 2 |
| Capital metrics (10-K/8-K, 2026-06-30) | AUM $1,346.3B (+11%) · Fee-Earning AUM $961.6B (+8%) · Perpetual Capital $555.6B (+15%), of which fee-earning $463.0B = 48% of fee-earning AUM · Inflows $68.3B in the quarter, $262.5B LTM · Deployment $34.2B / $138.5B · Realizations $31.8B / $144.5B · Dry powder $228.1B · Net Accrued Performance Revenues $7.5B = $6.00/share |
| The problem in the largest segment | Credit & Insurance: AUM $469.3B, +15% — segment distributable earnings $373.2M, DOWN 6% year on year and DOWN 17% year to date, with net realizations DOWN 95%. Private Credit returned 1.0% gross / 0.4% net in the quarter and 6.8% gross / 3.9% net over twelve months |
| Conviction | Medium and NEGATIVE. 11 used claims: 4 bullish, all from one channel on one date (2025-10-24); 7 bearish from FIVE channels, six of them dated 2026. Stripping the dominant channel leaves the lane 6 bearish to nil |
| Technicals | −27.3% from the 52-week high of $188.68; +34.3% above the low of $102.12; six-year max drawdown −31.1%; +12.3% above the 50-DMA, +4.2% above the 200-DMA; RSI 64.1; 12-month −19.5% vs SPY +24.3% — the worst relative performance in this batch |
What the experts actually said 7 traceable claims on BX · showing the highest-conviction voices
“Blackstone (shareholder) posting record assets and ~13% returns in both private credit and PE despite cockroach fears; short-term stock dip irrelevant.”
“Private credit is toxic waste in stage-two crisis; shadow banks like Blue Owl and Blackstone face investor withdrawals, forced asset sales, and a slide toward systemic stage three.”
Every claim reconciles to a real claim_id in the Synthos knowledge base — this is the evidence the verdict is built on, not vibes. Management (the company itself) is shown but half-weighted; one cautionary voice is included on purpose.
Price & moving averages 12 months · 50 & 200-day averages · 52-week range
Solid line = price · dashed line = 50-day average · dotted line = 200-day average · the two thin horizontal lines mark the 52-week high and low. Price above both averages is an uptrend.
Data summary: last close $142.39, 9% above the 50-day average ($131), 9% above the 200-day average ($131) — an uptrend. 25% below the 52-week high of $189, 39% above the 52-week low of $102.
Bollinger Bands 20-day average ± 2 standard deviations
The shaded band widens when the stock gets more volatile. Riding the upper edge = strong momentum (sometimes stretched); the lower edge = weak / potentially oversold.
Data summary: price $142.39 is currently inside the band (band $134–$150).
RSI (14) momentum gauge · 0–100
Above 70 (overbought zone, shaded) = overbought, below 30 (oversold zone, shaded) = oversold. Currently 57.
MACD 12 / 26 / 9 · trend & momentum
The MACD line crossing above the signal line (bars flip to the up color) = momentum turning up; crossing below (bars flip to the down color) = turning down. Bar height = the size of that gap.
Data summary: MACD is currently below its signal line by 0.66, negative momentum.
Relative performance vs S&P 500 & its sector (XLF (sector)), set to 100 a year ago
Solid = BX · dashed = S&P 500 · dotted = XLF (sector). A rising line means it is beating that benchmark — the sector line shows whether it is a leader or laggard within its own group.
Forward revenue & earnings actual → estimate · "FY" = fiscal year, "E" = estimate
Darker bars = actual results, brighter = analyst estimates. Taller bars to the right = expected growth.
Key stats an RIA wants
1. What the business is, and why the GAAP income statement should be ignored
Blackstone Inc., 345 Park Avenue, New York; chairman and chief executive Stephen A. Schwarzman; 5,285 employees; NYSE-listed since 2007. Four reportable segments: Real Estate, Private Equity, Credit & Insurance and Multi-Asset Investing.
The GAAP income statement is not a description of this business, and the vendor payload reproduces it without saying so. Look at the reported revenue series:
| Year | GAAP total revenue | Change |
|---|---|---|
| 2020 | $5,399.3M | — |
| 2021 | $16,850.6M | +212% |
| 2022 | $7,449.9M | −55.8% |
| 2023 | $7,438.5M | −0.2% |
| 2024 | $11,374.2M | +52.9% |
| 2025 | $13,828.9M | +21.6% |
Revenue tripled in one year and then fell by more than half the next. That is not a business changing; it is the performance-allocation line — unrealised carried interest marked to the value of the funds — running through the top line. In the twelve months to 2026-06-30 the filing shows performance allocations of $5,675.9M against management and advisory fees of $8,550.4M, so roughly 35% of GAAP revenue is a mark rather than a fee.
Blackstone reports three non-GAAP measures instead and the whole industry values it on them:
- Fee Related Earnings (FRE) — management fees plus fee-related performance revenues, less the compensation and operating expense attributable to them. Intended to be the recurring core.
- Distributable Earnings (DE) — FRE plus realised performance revenues and realised principal investment income, net of the associated compensation. This is what funds the dividend.
- Total Segment Distributable Earnings — DE before certain corporate items.
We use DE for valuation, FRE for quality, and we print the GAAP figure alongside so that no reader mistakes one for the other.
2. The June quarter — headline strong, composition weak
From the earnings presentation furnished as Exhibit 99.1 to the 8-K of 2026-07-23 (US$ thousands as filed):
| 2Q'25 | 2Q'26 | Change | 2Q'25 YTD | 2Q'26 YTD | Change | |
|---|---|---|---|---|---|---|
| Management and Advisory Fees, Net | 2,020,012 | 2,250,296 | +11% | 3,912,010 | 4,383,104 | +12% |
| Fee Related Performance Revenues | 472,050 | 793,391 | +68% | 765,965 | 1,281,489 | +67% |
| Fee Related Compensation | (700,316) | (880,129) | +26% | (1,317,298) | (1,609,599) | +22% |
| Other Operating Expenses | (332,243) | (380,130) | +14% | (639,118) | (723,585) | +13% |
| Fee Related Earnings | 1,459,503 | 1,783,428 | +22% | 2,721,559 | 3,331,409 | +22% |
| Realized Performance Revenues | 553,121 | 730,885 | +32% | 1,013,144 | 1,511,379 | +49% |
| Realized Performance Compensation | (256,624) | (344,124) | +34% | (477,548) | (708,180) | +48% |
| Realized Principal Investment Income | 29,421 | 27,499 | −7% | 147,331 | 59,472 | −60% |
| Net Realizations | 325,918 | 414,260 | +27% | 682,927 | 862,671 | +26% |
| Total Segment Distributable Earnings | 1,785,421 | 2,197,688 | +23% | 3,404,486 | 4,194,080 | +23% |
| Distributable Earnings | 1,565,763 | 1,977,249 | +26% | 2,976,568 | 3,742,087 | +26% |
| FRE per Share | $1.19 | $1.43 | +20% | $2.22 | $2.69 | +21% |
| DE per Common Share | $1.21 | $1.52 | +26% | $2.30 | $2.88 | +25% |
| Total Segment Revenues | 3,074,604 | 3,802,071 | +24% | 5,838,450 | 7,235,444 | +24% |
Now decompose the FRE growth, because the headline and the composition tell different stories. Fee-related earnings rose $323,925 thousand year on year. The components:
| Contribution to FRE change | Amount |
|---|---|
| Management and advisory fees | +$230,284 |
| Fee related performance revenues | +$321,341 |
| Fee related compensation | −$179,813 |
| Other operating expenses | −$47,887 |
| Net change in FRE | +$323,925 |
Fee-related performance revenues contributed $321.3 million of a $323.9 million increase — 99.2% of the growth in the measure that is supposed to represent recurring earnings. They are now $793.4 million, or 44.5% of FRE, against 32.3% a year ago.
Fee-related performance revenues are crystallised performance fees on perpetual vehicles, and they are computed on the reported net asset value of those vehicles rather than on a realised sale price. That does not make them fictional — they are cash-settled — but it does make them a function of marks, and marks are exactly what the bearish half of our knowledge base disputes. We flag this as the single most important quality-of-earnings observation in the dive, and note that management and advisory fees, the line that does not depend on marks, grew 11% while the headline grew 22%.
Segment detail — and the divergence that matters
| Segment | AUM 2026-06-30 | Δ | Fee-Earning AUM | Δ | FRE (2Q'26) | Δ | Segment DE (2Q'26) | Δ |
|---|---|---|---|---|---|---|---|---|
| Credit & Insurance | $469.3B | +15% | $318.2B | +10% | $370.1M | +11% | $373.2M | −6% |
| Private Equity | $454.2B | +17% | — | — | $716.9M (derived) | — | $981.5M (derived) | — |
| Real Estate | $314.1B | −3% | $277.4B | −3% | $613.0M | +13% | $745.3M | +32% |
| Multi-Asset Investing | $108.6B | +21% | $98.1B | +22% | $83.4M | +31% | $97.7M | +35% |
| Total | $1,346.3B | +11% | $961.6B | +8% | $1,783.4M | +22% | $2,197.7M | +23% |
Credit & Insurance is the largest segment by AUM and the only one whose distributable earnings are falling. The detail from the release:
| Credit & Insurance | 2Q'25 | 2Q'26 | Δ | YTD'25 | YTD'26 | Δ |
|---|---|---|---|---|---|---|
| Management and Advisory Fees, Net | 470,627 | 572,756 | +22% | 917,671 | 1,081,243 | +18% |
| Fee Related Performance Revenues | 190,129 | 159,286 | −16% | 385,337 | 323,689 | −16% |
| Fee Related Earnings | 333,025 | 370,070 | +11% | 677,381 | 701,904 | +4% |
| Realized Performance Revenues | 87,393 | 11,540 | −87% | 178,990 | 89,666 | −50% |
| Net Realizations | 62,760 | 3,172 | −95% | 221,765 | 44,396 | −80% |
| Segment Distributable Earnings | 395,785 | 373,242 | −6% | 899,146 | 746,300 | −17% |
| Segment Revenues | 753,949 | 738,960 | −2% | 1,595,701 | 1,484,271 | −7% |
And the return figures, verbatim from the release: "Private Credit gross return of 1.0% (0.4% net) and Liquid Credit gross return of 2.2% (2.1% net) in the quarter. Private Credit gross return of 6.8% (3.9% net) and Liquid Credit gross return of 3.9% (3.4% net) over the LTM."
Read those two blocks together. AUM grew 15% to $469.3 billion. Management fees grew 22%. And segment distributable earnings fell 6% in the quarter and 17% year to date, because net realizations collapsed 95%. The private-credit portfolio returned 3.9% net over twelve months with a 290 basis point gross-to-net gap. This is a business gathering assets faster than it is converting them into distributable profit, in the specific asset class our own research library says is unwinding.
Real Estate is the mirror image and is also worth stating plainly. AUM fell 3% to $314.1 billion and fee-earning AUM fell 3% — the only segment where the asset base is shrinking — while segment distributable earnings rose 32%, driven by realized performance revenues rising 384% off a tiny base and including realizations from a Digital Realty joint venture. Opportunistic funds appreciated 0.4% in the quarter and DECLINED 1.4% over twelve months; Core+ funds returned 0.2% and 3.2%.
Multi-Asset Investing is the cleanest number in the release: AUM +21%, fee-earning AUM +22%, FRE +31%, segment DE +35%, with an Absolute Return Composite gross return of 15.5% over twelve months (14.1% net) against 9.7% for the HFRX Global Hedge Fund Index. It is also the smallest segment at 8.1% of AUM.
Capital metrics
| 2026-06-30 | Prior year | Change | |
|---|---|---|---|
| Total AUM | $1,346.3B | $1,211.2B | +11% |
| Fee-Earning AUM | $961.6B | $887.1B | +8% |
| Perpetual Capital AUM | $555.6B | — | +15% |
| Fee-Earning Perpetual Capital AUM | $463.0B | — | = 48% of Fee-Earning AUM |
| Inflows (quarter / LTM) | $68.3B / $262.5B | — | — |
| Deployment (quarter / LTM) | $34.2B / $138.5B | — | — |
| Realizations (quarter / LTM) | $31.8B / $144.5B | — | — |
| Dry Powder | $228.1B | — | — |
| Net Accrued Performance Revenues | $7.5B (= $6.00/share) | — | — |
Perpetual capital is the structural story and it is the strongest thing in this dive. $555.6 billion growing 15%, of which $463.0 billion is fee-earning and represents 48% of all fee-earning assets. Perpetual vehicles do not have to be re-raised, so their management fees compound without a fundraising cycle. That is the mechanism by which fee-related earnings can grow 22% while realizations are flat, and it is a genuine and durable architectural advantage.
Net accrued performance revenues of $7.5 billion, or $6.00 a share, is 4.4% of the current share price and is not in earnings. It converts to distributable earnings only when assets are sold — which is precisely what is not currently happening in Credit and Insurance.
3. Capital returns and the balance sheet
From the release: "Dividend of $1.29 per common share payable on August 10, 2026 — Dividends of $5.23 per common share over the LTM. Repurchased 0.2 million common shares in the quarter and 0.8 million common shares over the LTM. $1.7 billion to be distributed to shareholders with respect to the second quarter and $6.9 billion over the LTM through dividends and share repurchases."
$6.9 billion of LTM distributions on a $165.7 billion market capitalisation is a 4.2% total shareholder yield, of which the dividend is essentially all of it — 0.8 million shares repurchased over twelve months is 0.07% of the share count and is immaterial.
The dividend is variable and should be treated as such. Blackstone's policy is to distribute approximately 85% of distributable earnings. dividendPerShareTTM of $5.23 matches the release exactly — a rare clean vendor-to-filing reconciliation — and gives a 3.81% trailing yield. Four quarters at the newly declared $1.29 would be $5.16, a 3.76% yield, but that is an annualisation and not a run-rate: the payment moves with distributable earnings, which is why dividendPayoutRatioTTM reads 1.380 against GAAP earnings and is meaningless computed that way.
The balance sheet is modest and mostly irrelevant, but the vendor's version of it is not usable. At 2025-12-31 the payload shows total assets of $47,709.0M, long-term debt of $13,306.2M, cash of $2,631.2M — net debt $10,674.9M — total equity of $21,881.2M of which $13,215.6M is minority interest (Blackstone Holdings Partnership Units and consolidated fund non-controlling interests). totalStockholdersEquity of $8,665.5M is the Blackstone Inc. share and it produces a priceToBookRatioTTM of 11.9x that means nothing for an asset manager whose value is a fee stream on someone else's capital. The vendor's enterprise value of $177,232.7M is market capitalisation plus roughly $11.5B of net debt; we do not use an EV multiple for this business, because enterprise value is not the right frame for a manager whose balance sheet is a co-investment vehicle rather than an operating asset base.
incomeQualityTTM of 0.454 — operating cash flow at 45% of net income — is arithmetically correct and is what a firm whose reported earnings include $5.7 billion of unrealised performance allocations looks like. It is a definitional artefact, not a warning.
4. Valuation — priced in or room?
At $137.18:
| LTM (to 2026-06-30) | 2026E | 2027E | 2028E | |
|---|---|---|---|---|
| Distributable earnings per share | $6.15 | $5.934 (15 analysts) | $7.426 (16) | $8.230 (7) |
| Price / DE | 22.3x | 23.1x | 18.5x | 16.7x |
| Fee-related earnings per share | $5.14 | — | — | — |
| Price / FRE | 26.7x | — | — | — |
| GAAP net income per share (basic, quarter) | $1.54 | — | — | — |
Vendor priceToEarningsRatioTTM (GAAP, mixed share counts) | 30.5x — REJECTED | — | — | — |
| Dividend yield (trailing) | 3.81% | — | — | — |
| Net accrued performance revenues per share | $6.00 (4.4% of price) | — | — | — |
Estimate coverage is adequate on 2026 and 2027 — 15 and 16 analysts on EPS — and thin beyond: SEVEN on 2028 and TWO on 2029. The 2029 row is excluded from every conclusion.
Note the shape of the estimate path and the awkwardness in it. Trailing distributable earnings per share is already $6.15, and the 2026 consensus is $5.934 — below trailing. That is consistent (the first half of 2026 delivered $2.88 and the trailing figure includes an unusually strong fourth quarter of 2025 at $1.75), but it means the 2027 consensus of $7.426 requires a 25.1% increase off a 2026 base that is itself below the current run-rate. Meanwhile the third-quarter consensus is $1.38 against the $1.52 just delivered. Consensus is modelling a step down and then a sharp step up, and the step up requires realizations to recover.
est.revenueAvg is on a different basis from inc_a.revenue and neither is usable for valuation. For 2025 the estimate block reports $12,718.9M against GAAP total revenue of $13,828.9M — a 8.0% gap consistent with the estimate being struck on total segment revenues rather than GAAP. est.epsAvg is distributable earnings per share, not GAAP EPS, which we verify against the earnings-calendar actuals ($1.21, $1.52, $1.75, $1.36, $1.52) — every one of which matches the DE-per-share figures in the filings. epsAvg is therefore reliable on its own basis and is what we use.
est.ebitdaAvg and est.ebitAvg are not used. They fail the standard checks: for 2022 ebitAvg of $7,081.6M exceeds ebitdaAvg of $4,341.8M, which is arithmetically impossible, and for 2023 ebitAvg of $5,365.1M likewise exceeds ebitdaAvg of $5,039.2M. Both defects appear in the data contract's published signature table.
Peer context. The peer set is genuinely apposite: Brookfield Corporation ($99.7B), KKR ($97.2B), Brookfield Asset Management ($83.0B), Apollo ($76.7B), Ares ($46.9B), State Street ($51.2B), T. Rowe Price ($24.8B), TPG ($18.8B), Carlyle ($18.2B), Blue Owl ($18.1B). No peer multiples are supplied in the file, so no peer-multiple comparison is drawn. What can be said: Blackstone at $165.7 billion is 1.7 times KKR and 2.2 times Apollo, and its $1,346.3 billion of AUM is the largest in the group by a wide margin. BlackRock is also in this batch at $183.9 billion of corrected equity value and $15.3 trillion of AUM — the two are not comparable businesses despite the naming coincidence, and Section 11 addresses the overlap question.
4a. What today's price assumes (the inversion)
At $137.18 — 23.1x the 2026 consensus and 18.5x 2027 — the price embeds the following falsifiable claims, each with a number and a date:
- Distributable earnings per share of $5.934 in 2026 and $7.426 in 2027. (Consensus-derived; 15 and 16 analysts.) The first half delivered $2.88, so the second half must deliver $3.05 — and the third-quarter estimate of $1.38 is BELOW the $1.52 just reported. The 2027 figure then requires a 25.1% increase, which requires realizations to recover from $31.8 billion a quarter.
- Credit and Insurance stops shrinking on the bottom line. (Our number, from the segment table.) Segment distributable earnings fell 6% in the quarter and 17% year to date on 15% AUM growth. This is the most fragile assumption in the price, because it is the largest segment, because the decline is already two quarters old, and because it is the exact thing our independent research says is happening. If Credit and Insurance segment DE merely stays flat rather than recovering, the 2027 consensus is roughly 5-7% too high on our arithmetic.
- Fee-related performance revenues at $793.4 million a quarter are sustainable. (Our number.) They rose 68% year on year, supplied 99.2% of the FRE increase, and are computed on net asset values rather than realised prices. A flat quarter here removes essentially all of the FRE growth.
- Net accrued performance revenues of $7.5 billion get realised rather than written back. (Filing-disclosed balance; our assumption on the direction.) That is $6.00 a share, 4.4% of the price, and it converts to distributable earnings only on sale.
- The market keeps paying 18-23x forward distributable earnings. (Our number.) At 14x the 2027 consensus the stock is $104 — near the 52-week low; at 24x it is $178. Blackstone has traded across that entire range within the last twelve months, which is what a 1.58 beta means in practice.
4b. The return bridge (why the multiple moves)
Expected return over the next twelve months decomposes as: distributable-earnings-per-share growth (+25.1%, from 2026E $5.934 to 2027E $7.426) + multiple drift (COMPRESSION, from 23.1x on the current forward year to roughly 20.2x on the then-forward year, −12.6%) + dividend yield (+3.8%) ≈ +13% to +14% against a base fair value that is +9.3%.
Our base assumes compression, and the reason is specific rather than generic. Today the market pays 23.1x on the 2026 estimate. Our $150 is 20.2x the 2027 estimate. We assume the de-rating because the composition of the earnings has weakened: the recurring measure grew on a mark-dependent line, the largest segment's distributable earnings are falling, and realizations at $144.5 billion over twelve months against $138.5 billion of deployment describe a portfolio standing still. A manager whose distributable earnings depend on selling assets deserves a lower multiple when it is not selling them.
The bear case at $92 is 12.4x the 2027 consensus — roughly 10% below the 52-week low of $102.12 — and requires the knowledge base's central claim to be right: retail redemptions from semi-liquid vehicles, marks written down, performance revenues reversed, and the variable dividend cut. The bull case at $190 is 25.6x the 2027 consensus and sits fractionally above the 52-week high of $188.68, requiring realizations to recover, the $7.5 billion of accrued performance revenues to convert, and the private-credit concern to be retired.
4c. Variant perception (where we differ, what would surprise)
- We differ from the street on direction, not level — and our own knowledge base is the reason. Our base of $150 is above the consensus $145 and well above the median of $138.50, so on price we are marginally more constructive. But our conviction rating is NEGATIVE, because eleven used claims split four bullish (one channel, one date, October 2025) against seven bearish from five independent channels, six of them dated 2026. We are more optimistic than the street on the arithmetic and more pessimistic than the street on the thesis, and the resolution of that tension is Watch rather than Buy.
- We differ from every screen on what this company's share count is. The vendor's market capitalisation of $165,712,455,048 divided by $137.18 implies 1,208.1 million shares — Class A common stock plus Blackstone Holdings Partnership Units on a fully-exchanged basis. Every per-share ratio in the payload uses 783.6 million, the Class A diluted count (verified:
revenuePerShareTTMof $20.481 against LTM GAAP revenue of $16,044.1M gives 783.4M). The publishedpriceToEarningsRatioTTMof 30.5x therefore divides a price reflecting 1.21 billion shares by an earnings figure reflecting 784 million. The filing's own DE Shares Outstanding is approximately 1,247.2 million (FRE of $1,783,428 thousand ÷ $1.43 per share). All valuation in this dive uses the company's own per-share measures, which are struck on the correct denominator. - We differ on how to read the fee-related earnings growth, and this is our substantive edge on the name. The headline is +22%. The decomposition is +$230.3M from management fees and +$321.3M from fee-related performance revenues against a total increase of +$323.9M — so 99.2% of the growth came from a line that depends on net asset values rather than on the fee rate times the asset base. Watchable number: fee-related performance revenues in the 2026-10-22 release. A flat or declining figure removes essentially all of the FRE growth, and no screen currently makes that decomposition visible.
- Positive surprise that would force a re-rate: Credit and Insurance segment distributable earnings returning to year-on-year growth on 2026-10-22, with private-credit net returns above roughly 6% over twelve months. That single line would retire most of the bearish lane, and it is disclosed quarterly. A second: realizations materially above the $31.8 billion quarterly run-rate, which would begin converting the $7.5 billion of accrued performance revenues.
- Negative surprise that would break the thesis: a third consecutive decline in Credit and Insurance segment distributable earnings; net outflows in BREIT or BCRED; a downward revision to fee-related performance revenues; Real Estate AUM falling further from $314.1 billion; or a dividend below $1.29, which the variable policy explicitly permits and which would be the market's first hard confirmation that distributable earnings are rolling over.
Synthos fair values
All three anchors are multiples of the 2027 consensus distributable-earnings-per-share distribution (mean $7.426, low $6.721, high $8.005, 16 analysts), which is the best-covered forward year in the file.
- Bear ~$92 — 12.4x the 2027 consensus mean, cross-checked at 13.7x the 2027 consensus LOW of $6.721. Roughly 10% below the 52-week low of $102.12. The scenario is the knowledge base's central claim realised: retail redemptions from semi-liquid vehicles, private-credit marks written down, fee-related performance revenues reversing, Real Estate AUM continuing to fall, and the variable dividend cut. −32.9%.
- Base ~$150 — 20.2x the 2027 consensus MEAN of $7.426. Cross-check: 25.3x the 2026 consensus; 24.4x trailing distributable earnings of $6.15. Sensitivity, stated openly: 18x the 2027 consensus gives $134 — below spot — and 23x gives $171. The whole answer lives in an 18-23x band. The scenario: Credit and Insurance stabilises without recovering, perpetual capital keeps compounding fee-related earnings in the mid-teens, realizations improve modestly, and the multiple compresses on the weaker earnings composition. +9.3%, plus 3.8% of dividend.
- Bull ~$190 — 25.6x the 2027 consensus mean, cross-checked at 23.7x the consensus HIGH of $8.005 and sitting fractionally above the 52-week high of $188.68. The scenario: realizations accelerate, the $7.5 billion of net accrued performance revenues converts, private credit returns recover above 6% net, and the market decides the private-credit fear was a scare rather than a cycle — the way our own lane's one bullish source concluded about BREIT in October 2025. +38.5%.
Base is 9.3% above spot; asymmetry approximately 1.17:1 to the upside (32.9% down, 38.5% up). A near-symmetric payoff on a 1.58-beta stock, with our own research library six-nil bearish on the largest segment and the company's own numbers already showing that segment's earnings falling, is a Watch.
5. Knowledge base — eleven claims, and the concentration test makes it worse
Raw hits: 13 (entity matches on Blackstone, BX, BREIT, BCRED). Discarded as not-about-BX: 1. Quarantined: 1. Used: 11 — 4 bullish, 7 bearish. Channels in the used lane: 6.
Discarded: business_breakdowns (2025-03-26, neutral, conviction 55) discusses founder succession at alternative managers with Apollo and Mark Rowan as the subject; Blackstone is tagged only incidentally and the claim asserts nothing about it. Quarantined: one claim carrying the quarantine_misattributed thinker slug (2026-03-08, bearish, conviction 85) is excluded outright under the attribution policy, and we note that the bearish argument below stands on five other sources without it.
The bullish lane — four claims, one channel, one date
> 2025-10-24 · bullish · conviction 75 · compound_and_friends · no named speaker
> "Blackstone (shareholder) posting record assets and ~13% returns in both private credit and PE despite cockroach fears; short-term stock dip irrelevant."
> 2025-10-24 · bullish · conviction 72 · compound_and_friends
> "Blackstone reporting record assets and ~13% returns in both private credit and private equity over trailing 12 months despite cockroach fears."
> 2025-10-24 · bullish · conviction 70 · compound_and_friends
> "BREIT redemption gating worked exactly as designed; the feared death-knell for semi-liquid real estate vehicles never materialized—assets held at $50-60B."
> 2025-10-24 · bullish · conviction 58 · compound_and_friends
> "BREIT's redemption gating worked as designed; real estate stress feared as a death-knell cooled off, assets held steady at $50-60B."
All four are from the same channel on the same date — one episode, ten months old — and the first two and the last two are near-duplicates of each other. Note the disclosure that the speaker is a shareholder, which the distiller recorded; that is a positioning disclosure and we weight the claim accordingly.
And the specific number in the strongest of them is already stale in a testable way. The claim records "~13% returns in both private credit and private equity over trailing 12 months." Blackstone's own June 2026 release reports Private Credit at 6.8% gross and 3.9% net over the last twelve months. The return the bullish claim rests on has approximately halved on a gross basis and fallen by roughly two thirds net.
The bearish lane — seven claims, five channels, six dated 2026
> 2026-02-03 · bearish · conviction 70 · compound_and_friends · no named speaker
> "Alt asset managers got crushed because they acquired or lent heavily to SaaS names now being disrupted; their marked-up software portfolios are at risk."
This is the same channel that supplied all four bullish claims, reversing three months later. We treat that as a genuine update rather than a contradiction, and it is the reason the concentration test below runs the way it does.
> 2026-03-07 · bearish · conviction 88 · skill 2.0 · jordi_visser
> "Private credit is mispriced and unwinding via retail redemption runs; we're at the start of the crisis, not the bottom—stay away."
> 2026-03-08 · bearish · conviction 85 · skill 2.0 · jordi_visser
> "Private credit faces a slow-motion run as retail flees mispriced, illiquid funds exposed to collapsing software; we're at the start of the crisis, not the bottom."
Skill weight 2.0 is the highest in the file. Note that Visser's claim and compound_and_friends' February reversal identify the same mechanism — software portfolios marked up and now being disrupted — from independent sources three weeks apart.
> 2026-03-30 · bearish · conviction 70 · anthony_pompliano_show · SPEAKER: Larry McDonald
> "With ~60% of private equity leveraged, private credit above it cramps down PE value — KKR, Blackstone already down 40-60%."
A named speaker, naming Blackstone directly, with a specific structural argument. Per the house rule on this channel, the host's own voice is low-weighted and guests are first-class; Larry McDonald is a guest and is weighted accordingly. The "down 40-60%" observation was made when the stock was near its trough — it fell 45.9% peak to trough on the technical record — so the claim was descriptively accurate at the time and part of it has since been unwound by the 34.3% recovery from the low.
> 2026-04-18 · bearish · conviction 82 · skill 0.7 · eurodollar_university · no named speaker
> "Private credit is toxic waste in stage-two crisis; shadow banks like Blue Owl and Blackstone face investor withdrawals, forced asset sales, and a slide toward systemic stage three."
> 2026-06-27 · bearish · conviction 78 · skill 0.7 · eurodollar_university · SPEAKER: Jeff
> "Slow-motion shadow bank run on private-credit managers — offshore institutional redemptions rising each quarter, hidden offshore leverage, NAVs overstated; some assets projected worth 50 cents on the dollar."
The most recent claim in the lane, and the most extreme. We record the "50 cents on the dollar" figure as the speaker's projection and note that it is unsupported by anything in Blackstone's disclosure; what IS supported is the direction — segment distributable earnings falling 17% year to date on rising AUM.
> 2022-12-08 · bearish · conviction 70 · luke_gromen · no named speaker
> "Systemic stress is spreading from periphery to core — UK LDI, FTX, now CRE freezing and Blackstone/Starwood gating redemptions (borrow-short-lend-long)."
Nearly four years old, and its subject — the 2022 BREIT gating — is the same event the bullish lane later concluded had "worked exactly as designed." The knowledge base contains both readings of the same event, three years apart, and we present both rather than choosing.
The concentration sensitivity test, and why it points the wrong way
compound_and_friends supplies 5 of 13 raw hits (38.5%) — above the one-third threshold that requires a test.
Stripping it removes 4 bullish claims (all from one date) and 1 bearish claim. What remains is 6 bearish and 0 bullish, across 4 channels.
This is the opposite of the usual concentration result. The standard failure mode is that one channel's enthusiasm is carrying a lane that collapses when removed. Here, one channel supplies the entire bullish case from a single episode, and its removal leaves a lane that is unanimously negative from four independent sources. That is a materially worse outcome than the headline 4-versus-7 split suggests, and it is the finding.
What the filing says about the bearish lane. We do not take these claims on trust, and Blackstone's own June release partly corroborates and partly contradicts them:
| Bearish claim | Filing evidence FOR | Filing evidence AGAINST |
|---|---|---|
| Private credit unwinding | C&I segment DE −6% quarter, −17% YTD; net realizations −95%; private credit 3.9% net LTM | AUM +15% to $469.3B; inflows of $31.0B in the quarter, $143.0B LTM; FRE +11% |
| Retail redemption runs | Real Estate AUM −3%, fee-earning AUM −3% | BREIT raised $1.2B and BCRED $1.0B of equity in the quarter; total inflows $68.3B |
| Marks are stale / NAVs overstated | Fee-related performance revenues supplied 99.2% of FRE growth, computed on NAVs; opportunistic real estate −1.4% LTM | Net accrued performance revenues rose to $7.5B on appreciation across strategies |
Verdict on the lane: partly corroborated, not confirmed. The specific, measurable claim — that private credit is failing to convert into distributable profit — is visible in Blackstone's own segment table. The systemic claim — a run, forced sales, 50 cents on the dollar — is not, and inflows of $262.5 billion over twelve months argue directly against it. Conviction rating: Medium and NEGATIVE. Breadth 6. Net conviction negative. No conviction premium is applied, and the lane is the primary reason this is a Watch rather than a Buy.
6. Data integrity — what we rejected from the vendor file and why
Ten findings. BX is one of the two or three most defective files in this batch, and the defects are concentrated in exactly the fields a screen would use.
1. Market capitalisation and per-share ratios use DIFFERENT SHARE COUNTS — REJECTED and rebuilt. quote.marketCap of $165,712,455,048 ÷ $137.18 implies 1,208.1 million shares: Class A common stock plus Blackstone Holdings Partnership Units, fully exchanged. But ratios_ttm.revenuePerShareTTM of $20.481 against LTM GAAP revenue of $16,044.1M implies 783.4 million, and inc_q.weightedAverageShsOutDil reads 783.6 million — the Class A diluted count. The published priceToEarningsRatioTTM of 30.484x therefore divides a price reflecting 1.21 billion shares by an EPS reflecting 784 million, and it is off by roughly 54%. The filing's own DE Shares Outstanding is approximately 1,247.2 million ($1,783,428 thousand of FRE ÷ $1.43 per share). We use the company's own per-share measures throughout and reject every per-share ratio in ratios_ttm and km_ttm.
2. Q2 2026 revenue appears as THREE different numbers across three fields — the FILING WINS. The filing reports total revenues of $5,043,978 thousand ($5,044.0M); inc_q for 2026-06-30 reports $4,769.2M; earn_cal.revenueActual for 2026-07-23 reports $3,802,071,000 ($3,802.1M). The third figure is identifiable — it is the filing's Total Segment Revenues of $3,802,071 thousand, exactly. The second is unexplained and is 5.5% below the filed GAAP total. For the prior-year quarter the vendor and filing agree exactly ($3,711.9M), so this is a current-period defect. We use the filing.
3. seg_prod is missing 84.4% of revenue — REJECTED in full. For fiscal 2025 it supplies two lines: Private Equity Segment $1,670.1M and Real Estate Segment $489.6M, totalling $2,159.7M against reported revenue of $13,828.9M. Credit & Insurance and Multi-Asset Investing — the largest and fastest-growing segments — are absent entirely. The 2024 row has the same two-segment problem; the 2022 row supplies a single line labelled "Investment Performance" of $525.1M against $7,449.9M of revenue. No segment figure in this dive comes from seg_prod; all segment data is taken from the earnings presentation.
4. seg_geo is an EMPTY ARRAY. No geographic revenue data of any kind is available in the payload, and the earnings presentation does not supply a geographic split either. We state this as a gap rather than estimating around it: no geographic figure appears anywhere in this dive.
5. GAAP revenue and earnings are structurally unusable for this business — flagged, not corrected. GAAP total revenue went $16,850.6M (2021) → $7,449.9M (2022) → $7,438.5M (2023) → $11,374.2M (2024) → $13,828.9M (2025), a swing driven by unrealised performance allocations. LTM performance allocations were $5,675.9M against $8,550.4M of management and advisory fees. GAAP net income attributable to Blackstone Inc. was $1.2 billion in the June quarter against distributable earnings of $2.0 billion. All valuation in this dive uses distributable earnings, which is the basis est.epsAvg and earn_cal.epsActual are both struck on — verified: the calendar actuals of $1.21, $1.52, $1.75, $1.36 and $1.52 match the filings' DE-per-share figures exactly.
6. est.ebitdaAvg and est.ebitAvg are arithmetically impossible in two years — NOT USED. For 2022, ebitAvg of $7,081.6M exceeds ebitdaAvg of $4,341.8M; for 2023, ebitAvg of $5,365.1M exceeds ebitdaAvg of $5,039.2M. This is the published ebitAvg > ebitdaAvg signature from the data contract. All forward valuation runs on epsAvg.
7. est.revenueAvg is on the segment basis while inc_a.revenue is GAAP — labelled. For 2025 the estimate block reports $12,718.9M against GAAP revenue of $13,828.9M, an 8.0% gap. The estimate block is internally consistent on the segment basis and is not used for any revenue-growth calculation in this dive.
8. cf_a.netIncome disagrees with inc_a.netIncome in two of four years. For 2024 the cash-flow statement reports $5,437.8M against the income statement's $2,776.5M; for 2023, $2,444.3M against $1,390.9M. The cash-flow figure is consolidated net income including non-controlling interests; the income-statement figure is attributable to Blackstone Inc. Both are correct on their own basis; neither is labelled, and incomeQualityTTM of 0.454 is computed across the mismatch.
9. Book-value and leverage metrics are meaningless for this structure — REJECTED as lenses. totalEquity of $21,881.2M includes $13,215.6M of minority interest (Holdings Partnership Units plus consolidated fund NCI); totalStockholdersEquity of $8,665.5M is the Blackstone Inc. share, producing a priceToBookRatioTTM of 11.9x and a returnOnEquityTTM of 40.9% that describe an accounting residual rather than a business. currentRatioTTM and cashRatioTTM both read 0. dividendPayoutRatioTTM of 1.380 is the variable, DE-linked dividend measured against GAAP earnings. All rejected.
10. capexToDepreciationTTM of 2.317 and capexToRevenueTTM of 0.497% are correct and uninformative. Blackstone spent $115.7M of capital expenditure in 2025 against $36.0M of depreciation on a firm managing $1.35 trillion. The ratio is meaningless for an asset manager and is not used.
Not defects, correctly reported and independently confirmed: dividendPerShareTTM of $5.23 matches the earnings release verbatim ("Dividends of $5.23 per common share over the LTM") — a clean reconciliation and worth recording given how often this field is mislabelled; earn_cal.epsActual matches the filed distributable-earnings-per-share figures in every period available; earn_cal.revenueActual for 2026-07-23 matches the filed Total Segment Revenues exactly; and the prior-year quarterly GAAP revenue of $3,711.9M matches the filing.
Non-equity tripwire — checked and passed. BX is common stock, NYSE-listed since 2007-06-22. Beta is 1.58, the highest in this batch and the opposite of a fixed-income-like instrument; the dividend is explicitly variable and moved from $1.21 to $1.52 per share of distributable earnings across the last five quarters; the 52-week band of $102.12 to $188.68 is an 84.8% range; volume was 4.88 million shares (roughly $669M of turnover). This is common equity — but note the genuine structural complication that Blackstone Holdings Partnership Units are exchangeable into it, which is the source of Finding 1.
7. Technicals
- Price $137.18. −27.3% from the 52-week high of $188.68; +34.3% above the 52-week low of $102.12. The six-year maximum drawdown from peak is −31.1%, which is deeper than the 52-week figure and tells you the peak sits outside the trailing year. Position within the annual range: 40th percentile.
- Both moving averages below the price, and they have crossed the wrong way round: +12.3% above the 50-day at $122.18 but only +4.2% above the 200-day at $131.71, with the 50-day still BELOW the 200-day. That is a stock in the early stage of repairing a downtrend, not one in an established uptrend — the opposite of Eaton's configuration in this batch.
- RSI 64.1 — the warmest in this batch after TJX, reflecting the sharpness of the three-month bounce. MACD +3.23 — positive.
- Relative performance is the worst in this batch and the shape is important: 3-month +11.4% vs SPY +7.6% and QQQ +7.7% — outperforming; 6-month −2.9% vs SPY +11.1% — 14 points behind; 12-month −19.5% vs SPY +24.3% and QQQ +30.8% — 43.8 points behind the index. The damage was done in the first nine months of the period and the last three have been a recovery.
- Sentiment: 19 buy, 10 hold, 1 sell across 30 analysts. Consensus target $145.00 (+5.7%), MEDIAN $138.50 (+1.0%), high $184 (+34.1%), low $127 (−7.4%). The median target is essentially the current price. The 45% spread between the high and low targets is genuine disagreement, and it maps onto the same fault line our knowledge base does.
Today's move
BX closed 2026-08-04 at $137.18, up $2.50 or 1.86% from $134.68. It opened at $134.41 — the day's low — and closed at $137.18 against a high of $137.775, i.e. within 0.4% of the day's high, on 4,875,004 shares (roughly $669M of turnover). Closing at the high after opening at the low is a strong intraday pattern, and it comes twelve days after a well-received print. No company-specific news appears in this file for 2026-08-04. A $1.29 dividend goes to holders of record on 2026-08-03 and is payable 2026-08-10, so today's close is effectively ex-dividend.
8. Insiders — a chief administrative officer selling and a director buying fractions
Eight transactions between 2026-04-03 and 2026-05-13:
| Person | Role | Type | Shares | Price | Holding after |
|---|---|---|---|---|---|
| Vikrant Sawhney | Chief Administrative Officer | S-Sale | 16,965 | $125.55 | 912,718 |
| Vikrant Sawhney | Chief Administrative Officer | S-Sale | 13,049 | $126.11 | 899,669 |
| Ruth Porat | Director | P-Purchase | 229.4958 | $123.1919 | 41,817.87 |
| Ruth Porat | Director | P-Purchase | 125.609 | $122.7711 | 41,588.37 |
| Ruth Porat | Director | P-Purchase (indirect) | 83.739 | $122.7711 | 8,946.52 |
| Ruth Porat | Director | A-Award | 1,961 | $0 | 41,462.76 |
| Rochelle B. Lazarus | Director | A-Award | 1,961 | $0 | 59,707 |
| William G. Parrett | Director | A-Award | 2,048 | $0 | 31,529 |
The reading, and the director purchases need care. Ruth Porat's three "P-Purchase" entries are for 229.4958, 125.609 and 83.739 shares — fractional quantities, all executed on 2026-05-11 at two prices within 34 cents of each other, totalling approximately $54,000. Fractional-share purchases in these amounts, at a single date shortly after a dividend, are the signature of dividend reinvestment rather than a discretionary conviction purchase, and we decline to read them as a signal. Her position of 41,818 direct plus 8,947 indirect shares is unchanged in substance.
The transaction with information content is the other one. Vikrant Sawhney, Chief Administrative Officer, sold 30,014 shares across two blocks on 2026-05-01 at $125.55 and $126.11 — approximately $3.77 million — reducing his direct holding from 929,683 to 899,669, a 3.2% reduction. These are genuine open-market disposals rather than tax withholding, and they were executed 8.5% below the current price.
What the file does NOT contain is an open-market purchase by any executive, at any price, including at the 52-week low of $102.12. Three directors received identical routine annual awards. On balance: mildly negative, and modestly so — a 3.2% reduction by one officer who still holds nearly 900,000 shares is not a statement.
9. Verdict, kill-criteria and flip conditions
Watch.
What is genuinely strong, and none of it is disputed: $1,346.3 billion of assets under management, up 11%; fee-earning AUM of $961.6 billion, up 8%; perpetual capital of $555.6 billion, up 15%, now 48% of fee-earning assets — a structural architecture no competitor has built at this scale; $68.3 billion of inflows in the quarter and $262.5 billion over twelve months; fee-related earnings up 22% and distributable earnings up 26%; $228.1 billion of dry powder; $7.5 billion of net accrued performance revenues equal to $6.00 a share and 4.4% of the price, earned but not yet realised; a Multi-Asset Investing business returning 15.5% gross over twelve months against a 9.7% benchmark; and a 3.8% dividend on a stock 27.3% below its high.
What stops us: 99.2% of the fee-related-earnings growth came from fee-related PERFORMANCE revenues — a mark-dependent line — while management and advisory fees grew 11%; Credit and Insurance, at $469.3 billion the largest segment, grew AUM 15% while its distributable earnings FELL 6% in the quarter and 17% year to date, with net realizations down 95% and a 3.9% net twelve-month private-credit return; Real Estate AUM fell 3% with opportunistic funds down 1.4%; the street median target of $138.50 is 1.0% above spot; beta is 1.58; and our own knowledge base is six-nil bearish once its dominant channel is stripped, with six of seven bearish claims dated 2026, one at the file's highest skill weight, and one naming Blackstone directly as a shadow bank facing withdrawals.
The distinction that matters. We are not more negative than the street on price — our base of $150 is above the consensus $145 and well above the median $138.50. We are more negative than the street on the thesis, because our own research library has been saying since March 2026 that private credit is unwinding, and Blackstone's own segment table now shows the largest segment's distributable earnings falling 17% year to date on 15% asset growth. When independent research and the company's own disclosure converge on the same problem, and the shares have already recovered 34% off the low, the honest position is to wait for the specific number that resolves it — Credit and Insurance segment distributable earnings on 2026-10-22 — rather than to take a 1.58-beta position ahead of it.
Pre-registered KILL criteria — what would take this to Avoid:
- A third consecutive year-on-year decline in Credit and Insurance segment distributable earnings on 2026-10-22. Two are already in the record.
- Net outflows from BREIT or BCRED, or any renewed redemption gating. Every bearish claim in the lane routes through retail redemption.
- Fee-related performance revenues below roughly $500 million in a quarter, which would remove essentially all of the fee-related-earnings growth.
- A dividend below $1.29. The policy is explicitly variable at roughly 85% of distributable earnings, so a cut is permitted and would be the market's first hard confirmation.
- Real Estate AUM below $300 billion, continuing a decline that is already 3% year on year.
- Private-credit net returns below 3% over twelve months, from 3.9% today against 6.8% gross.
Pre-registered FLIP conditions — what would take this to Buy — Tactical or Buy — Core:
- Credit and Insurance segment distributable earnings returning to year-on-year GROWTH on 2026-10-22, with private-credit net returns above roughly 6% over twelve months. This single disclosure would retire most of the bearish lane and is worth a full tier on its own.
- Realizations materially above $35 billion in a quarter, which begins converting the $7.5 billion of net accrued performance revenues into distributable earnings.
- A price below approximately $115 (roughly 15.5x the 2027 consensus, near the 50-day moving average) with inflows intact, which would put the base case at +30% and make the risk/reward genuinely asymmetric even with the thesis risk live.
- Management and advisory fees — not fee-related performance revenues — growing above 15%, which would mean the recurring base is compounding on its own.
- A recent, named-speaker BULLISH knowledge-base claim. The entire bullish lane is one channel on one date ten months ago, and its central factual premise (13% private-credit returns) has since halved.
Where BX fits in the Synthos Framework Portfolio. The alternative-asset-management sleeve, at 0% today with a 1.5-2% target on a fill near $115 or a confirmed Credit and Insurance recovery on 2026-10-22. On batch overlap, and this matters: BlackRock and Blackstone are both in this batch and are not the same trade — BlackRock is a fee-on-assets business with a private-markets option bolted on; Blackstone is the private-markets business. The private-credit claims in our knowledge base bear on BOTH, but they bear on Blackstone roughly three times as hard: Credit and Insurance is 34.9% of Blackstone's AUM against HPS's $118 billion inside BlackRock's $15.3 trillion. That is precisely why BlackRock is a Buy — Tactical in this batch and Blackstone is a Watch: the same identified risk, borne at very different concentrations. Owning both is a concentrated bet on private-market fee formation and should be recognised as one. Logged as a tracked Synthos call (Watch) as of 2026-08-04 at $137.18.
Single biggest risk: private credit, and it has stopped being hypothetical. $469.3 billion of assets — 34.9% of the firm — in a segment whose distributable earnings fell 6% in the quarter and 17% year to date, whose net realizations fell 95%, and which returned 3.9% net over twelve months against a 6.8% gross figure. Seven claims from five independent channels in our own research library, six of them dated 2026 and one carrying the highest skill weight in the file, describe a slow-motion unwind with stale marks; one of them names Blackstone directly. The company's own disclosure corroborates the measurable half of that argument and contradicts the systemic half — $262.5 billion of inflows over twelve months is not what a run looks like. But at 18.5x the 2027 consensus with a 1.58 beta and a base case only 9.3% above spot, we are not being paid enough to resolve the disagreement with our own money.
Provenance & disclosures
- Traceability: 13 tagged knowledge-base claims name Blackstone or its vehicles across 51,928 distilled claims. 1 discarded (business_breakdowns, 2025-03-26, whose subject is Apollo's founder succession with Blackstone tagged incidentally). 1 quarantined (
quarantine_misattributed, 2026-03-08, bearish, conviction 85 — excluded outright under the attribution policy; the bearish argument stands on five other sources without it). 11 used: 4 bullish, 7 bearish, across 6 channels. ALL FOUR bullish claims are fromcompound_and_friendsand ALL FOUR are dated 2025-10-24 — four claims from a single episode, two pairs of near-duplicates, one of which discloses the speaker is a shareholder. The seven bearish claims come from five independent channels and six are dated 2026: compound_and_friends itself reversing on 2026-02-03 (conviction 70); jordi_visser on 2026-03-07 (conviction 88, skill 2.0) and 2026-03-08 (conviction 85, skill 2.0); anthony_pompliano_show on 2026-03-30 (conviction 70) with NAMED GUEST SPEAKER Larry McDonald, naming Blackstone directly — the house rule low-weighting that channel applies to the host's own voice, not to guests, so this claim is treated as first-class; eurodollar_university on 2026-04-18 (conviction 82, naming Blackstone directly) and 2026-06-27 (conviction 78, named speaker Jeff); and luke_gromen on 2022-12-08 (conviction 70, stale). Concentration sensitivity test run and reported:compound_and_friendssupplies 5 of 13 raw hits (38.5%); stripping it removes four bullish claims from a single date and one bearish, leaving a lane that is SIX BEARISH TO NIL across four channels. The concentration test makes this lane worse, not better, and that is the finding. No claim carries a managementspeaker_role; nine of eleven carry no named speaker. The bullish lane's central factual premise — "~13% returns in both private credit and private equity over trailing 12 months" — is directly contradicted by the company's own June 2026 release, which reports Private Credit at 6.8% gross and 3.9% net over the last twelve months, and that contradiction is stated in Section 5. All quotes are verbatim from the stored claim text. - Data as-of: fundamentals — second-quarter 2026 results as at 2026-06-30, from the earnings presentation furnished as Exhibit 99.1 to the 8-K filed 2026-07-23 (114,761 characters, present in full with GAAP results, segment earnings, capital metrics and per-segment detail); annual figures from the 10-K filed 2026-02-27; balance sheet as at 2026-03-31 from the 10-Q filed 2026-05-08 — the second-quarter 10-Q had not been filed as of this dive, so no balance-sheet figure here is dated later than 2026-03-31 and no balance-sheet-derived conclusion is drawn · estimates 2026-08-04 · prices 2026-08-04, quote timestamp 1785873599 = 2026-08-04T19:59:59Z ($137.18, +1.86%; 50-DMA $122.18; 200-DMA $131.71; RSI 64.1; MACD +3.23) · knowledge-base claims 2026-08-04. Fiscal year = calendar year. All figures come from the Synthos vendor data file for BX or from the SEC filings in the BX archive; no figure comes from memory, recall or external retrieval.
- Filing archive contents: 10-K filed 2026-02-27 (fiscal 2025, 1,116,037 characters — the largest document in this batch, financial-statement tables preserved); 10-Q filed 2025-11-07 (September 2025 quarter); 10-Q filed 2026-05-08 (March 2026 quarter); 8-K filed 2026-04-23 carrying the full first-quarter 2026 earnings presentation (109,108 characters); 8-K filed 2026-06-23 (Item 7.01 — an intra-quarter realization update estimating revenue from realization activity between 1 April and 23 June 2026, a disclosure practice worth noting as a mid-quarter signal source); 8-K filed 2026-07-23 carrying the full second-quarter 2026 earnings presentation (114,761 characters — the primary source for this dive).
- Where the filings contradicted or corrected the vendor (detailed in Section 6): market capitalisation identified as struck on ~1,208.1 million fully-exchanged shares while every per-share ratio uses 783.6 million Class A shares, making the published
priceToEarningsRatioTTMof 30.5x a ratio of two different denominators — the filing's own DE Shares Outstanding is approximately 1,247.2 million and all valuation here uses the company's per-share measures; Q2 2026 revenue reconciled across three conflicting fields — the filing's GAAP $5,044.0M,inc_q's unexplained $4,769.2M, andearn_cal's $3,802.1M, the last identified as the filed Total Segment Revenues;seg_prodrejected in full for supplying two segments totalling $2,159.7M against $13,828.9M of revenue, with Credit & Insurance and Multi-Asset Investing entirely absent;seg_georecorded as an EMPTY ARRAY and no geographic figure asserted anywhere in this dive; GAAP revenue and earnings rejected as a valuation basis in favour of the company's distributable-earnings measures, on whichest.epsAvgandearn_cal.epsActualare both struck and both verify;est.ebitdaAvg/ebitAvgrejected for reporting EBIT above EBITDA in 2022 and 2023;est.revenueAvgidentified as the segment basis, 8.0% below GAAP revenue;cf_a.netIncomeidentified as consolidated including non-controlling interests whileinc_a.netIncomeis attributable to Blackstone Inc., an unlabelled mismatch thatincomeQualityTTMis computed across; and all book-value, leverage and liquidity ratios rejected becausetotalEquityincludes $13,215.6M of minority interest andcurrentRatioTTMreads zero. Where vendor and filing AGREED — worth recording:dividendPerShareTTMof $5.23 matches the earnings release verbatim, which is notable given how often this field is mislabelled elsewhere in this batch; everyearn_cal.epsActualmatches the filed distributable-earnings-per-share figure;earn_cal.revenueActualfor the June quarter matches the filed Total Segment Revenues exactly; and the prior-year June-quarter GAAP revenue of $3,711.9M matches. - Basis note: Blackstone reports GAAP results and three non-GAAP measures — Fee Related Earnings, Distributable Earnings and Total Segment Distributable Earnings. Analyst estimates and the earnings-calendar actuals are struck on DISTRIBUTABLE EARNINGS PER SHARE, not GAAP EPS, and this is verified against the filings in every period available. All forward multiples in this dive use distributable earnings; the GAAP figure is printed alongside and the vendor's GAAP-based
priceToEarningsRatioTTMis rejected for the separate reason set out in Finding 1. The GAAP-to-DE gap is structural rather than presentational: GAAP net income attributable to Blackstone Inc. was $1.2 billion in the June quarter against distributable earnings of $2.0 billion, and GAAP revenue includes $5.7 billion of unrealised performance allocations over the trailing twelve months. - Estimate coverage: 5 analysts on 2026 segment revenue and 15 on distributable EPS; 6 and 16 on 2027; 2 and 7 on 2028; 1 and 2 on 2029. The fair value is struck on the 2027 distribution (16 analysts). The 2028 figure appears once as a cross-check and is labelled thin; 2029 is excluded from every conclusion.
- Peer note: the vendor peer set is genuinely apposite — Brookfield Corporation ($99.7B), KKR ($97.2B), Brookfield Asset Management ($83.0B), Apollo ($76.7B), State Street ($51.2B), Ares ($46.9B), T. Rowe Price ($24.8B), TPG ($18.8B), Carlyle ($18.2B), Blue Owl ($18.1B) and Carlyle Secured Lending ($0.7B). No peer multiples are supplied in the file, so no peer-multiple comparison is drawn. Note that Blue Owl is named directly in one of the bearish knowledge-base claims alongside Blackstone, which is a rare instance of the peer set and the research lane intersecting.
- Fair-value caveat: the $92 / $150 / $190 anchors are multiples of the 2027 consensus distributable-earnings-per-share distribution — 12.4x the mean of $7.426 for the bear (cross-checked at 13.7x the low of $6.721), 20.2x the mean for the base, and 25.6x the mean for the bull (cross-checked at 23.7x the high of $8.005). Stated arithmetic, not a discounted cash flow. The base is sensitivity-disclosed: 18x gives $134, below spot, and 23x gives $171. The base assumes multiple COMPRESSION from 23.1x on the current forward year to 20.2x on the then-forward year, and the reason is specific — the composition of the earnings weakened, with 99.2% of fee-related-earnings growth coming from a mark-dependent line and the largest segment's distributable earnings falling. The bear case sits roughly 10% below the 52-week low; the bull fractionally above the 52-week high.
- Timing: second-quarter 2026 results were released 2026-07-23, twelve days before this dive, and the presentation is in the archive in full. The next print is 2026-10-22, 79 days away — consensus $1.38 of distributable earnings per share, below the $1.52 just delivered. A quarterly dividend of $1.29 per share, declared 2026-07-23 to holders of record 2026-08-03, is payable 2026-08-10 — six days after this dive — so the 2026-08-04 close is effectively ex-dividend. 2026-08-04 saw the shares open at the day's low and close within 0.4% of the day's high, up 1.86% on roughly $669M of turnover.
- Accessibility note: no information in this dive is conveyed by colour. All emphasis is carried by bold text, table structure and explicit labelling.
- Not investment advice. Independent research, educational and informational only, never personalised. No recommendation to buy, sell or hold any security is made to any person.
- Version: 2026-08-04-full.