{ "run": { "id": "cmnr12kru02g4p658w69up43b", "region": "US", "assetId": "cmnr12kr102g0p6588482nbvs", "ticker": "BLK", "snapshotId": "cmnr12krk02g2p658bn2k814h", "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux", "createdAt": "2026-04-09T05:19:50.440Z", "promptTemplate": { "id": "cmnqt07si0005lm3jzpxuu1ux", "name": "Oficial 08.apr.2026", "version": 1 }, "snapshot": { "id": "cmnr12krk02g2p658bn2k814h", "assetId": "cmnr12kr102g0p6588482nbvs", "asOf": "2026-04-08T20:00:03.000Z", "snapshot": { "asOf": "2026-04-08T20:00:03.000Z", "quote": { "asOf": "2026-04-08T20:00:03.000Z", "open": null, "price": 1001.54, "dayLow": 995.78, "volume": 1004527, "dayHigh": 1017.15, "currency": "USD", "prevClose": 958.46, "week52Low": 799.15, "week52High": 1219.94 }, "fundamentals": { "pe": 29.8727323471951, "beta": 1.18601219063018, "epsTTM": 35.83, "fcfTTM": 3477000000, "growth": { "epsYoy": null, "revenueYoy": 0.892762232296389 }, "sector": "Security Brokers, Dealers & Flotation Companies", "margins": { "net": 0.2293111992071358, "gross": null, "operating": 0.2909233564585398 }, "website": "http://blackrock.com", "industry": "Investment management", "pegRatio": -1.91555511803388, "ebitdaTTM": 8762000000, "forwardPe": 19.9541387024608, "marketCap": 159000000000, "totalCash": 11468000000, "totalDebt": 12768000000, "debtEquity": 0.228456913827655, "quickRatio": null, "revenueTTM": 24216000000, "companyName": "BlackRock, Inc.", "priceToBook": 2.69576386857756, "currentRatio": null, "dividendYield": 0.0196802101472731, "returnOnAssets": 0.0326650901775315, "returnOnEquity": 0.0993594331520183, "analystOpinions": null, "businessSummary": "BlackRock, Inc. is an American multinational investment company. Founded in 1988, initially as an enterprise risk management and fixed income institutional asset manager, BlackRock is the world's largest asset manager, with $12.5 trillion in assets under management as of 2025. Headquartered in New York City, BlackRock has 70 offices in 30 countries and clients in 100 countries.", "enterpriseValue": 167202700000, "analystTargetLow": null, "analystTargetHigh": null, "analystTargetMean": null, "fullTimeEmployees": 24900, "sharesOutstanding": 154926181, "enterpriseToEbitda": 19.08270942707145, "analystTargetMedian": null, "enterpriseToRevenue": 6.90463742979848, "operatingCashflowTTM": 3927000000, "analystRecommendationKey": null } }, "createdAt": "2026-04-09T05:19:50.432Z" }, "results": [ { "id": "cmnr12krw02g6p65840buipcz", "runId": "cmnr12kru02g4p658w69up43b", "modelId": "anthropic", "status": "SUCCESS", "rawOutput": "{\"model\":\"AI Equity Analyst v1.0\",\"as_of\":\"2026-04-08T20:00:03.000Z\",\"ticker\":\"BLK\",\"currency\":\"USD\",\"current_price\":1001.54,\"target_price_6m\":1060,\"target_price_12m\":1105,\"recommendation\":\"BUY\",\"confidence\":0.62,\"thesis_bullets\":[\"World's largest asset manager with $12.5T AUM provides unrivaled scale advantages\",\"GIP acquisition adds high-fee alternatives/infrastructure platform driving revenue diversification\",\"Secular shift to passive/ETF investing continues to benefit iShares franchise\",\"Forward P/E of ~20x reasonable given earnings power normalization post-acquisition\",\"Stock trades 18% below 52-week high, offering moderate entry on recovery trajectory\"],\"key_drivers\":[{\"driver\":\"AUM growth from market appreciation and net inflows\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"GIP integration synergies and alternatives fee uplift\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"ETF/passive investing secular trend favoring iShares\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Operating margin expansion toward 32%+ with scale\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Macro volatility depressing risk asset valuations and AUM\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Fee compression across passive products\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Interest rate uncertainty affecting fixed income flows\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Dividend yield ~2% providing downside support\",\"impact\":\"LOW\",\"direction\":\"POS\"},{\"driver\":\"Technology platform (Aladdin) revenue growth\",\"impact\":\"MED\",\"direction\":\"POS\"}],\"risks\":[\"Sustained equity/credit market downturn reducing AUM and management fees\",\"GIP integration execution risk or lower-than-expected synergies\",\"Regulatory tightening on ESG mandates or asset management industry\",\"Fee compression accelerating in ETF and index products\",\"Key person risk and competitive talent retention in alternatives\"],\"assumptions\":{\"revenue_cagr_3y\":0.08,\"ebit_margin_target\":0.32,\"wacc\":0.095,\"terminal_multiple\":20},\"scenarios\":{\"bear\":{\"target_price\":850,\"prob\":0.2,\"notes\":\"Market downturn compresses AUM; organic growth stalls and margins contract.\"},\"base\":{\"target_price\":1105,\"prob\":0.55,\"notes\":\"Steady AUM growth, GIP synergies realized, margins expand modestly.\"},\"bull\":{\"target_price\":1300,\"prob\":0.25,\"notes\":\"Strong markets lift AUM; alternatives scale rapidly, driving premium multiple.\"}},\"method_notes\":\"Blended earnings-power and EV/EBITDA approach. Forward EPS ~$50 at 20-22x = $1,000-$1,100 base. GIP boosts revenue (89% YoY largely inorganic); normalized organic CAGR ~8%. Operating leverage and alternatives mix shift support margin expansion to ~32%. 12M target of $1,105 implies ~10% upside, consistent with BUY rubric. Dividend yield ~2% adds to total return. Confidence moderate given macro sensitivity of AUM-based revenues and acquisition integration uncertainty. Not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "AI Equity Analyst v1.0", "risks": [ "Sustained equity/credit market downturn reducing AUM and management fees", "GIP integration execution risk or lower-than-expected synergies", "Regulatory tightening on ESG mandates or asset management industry", "Fee compression accelerating in ETF and index products", "Key person risk and competitive talent retention in alternatives" ], "ticker": "BLK", "currency": "USD", "scenarios": { "base": { "prob": 0.55, "notes": "Steady AUM growth, GIP synergies realized, margins expand modestly.", "target_price": 1105 }, "bear": { "prob": 0.2, "notes": "Market downturn compresses AUM; organic growth stalls and margins contract.", "target_price": 850 }, "bull": { "prob": 0.25, "notes": "Strong markets lift AUM; alternatives scale rapidly, driving premium multiple.", "target_price": 1300 } }, "confidence": 0.62, "assumptions": { "wacc": 0.095, "revenue_cagr_3y": 0.08, "terminal_multiple": 20, "ebit_margin_target": 0.32 }, "key_drivers": [ { "driver": "AUM growth from market appreciation and net inflows", "impact": "HIGH", "direction": "POS" }, { "driver": "GIP integration synergies and alternatives fee uplift", "impact": "HIGH", "direction": "POS" }, { "driver": "ETF/passive investing secular trend favoring iShares", "impact": "HIGH", "direction": "POS" }, { "driver": "Operating margin expansion toward 32%+ with scale", "impact": "MED", "direction": "POS" }, { "driver": "Macro volatility depressing risk asset valuations and AUM", "impact": "HIGH", "direction": "NEG" }, { "driver": "Fee compression across passive products", "impact": "MED", "direction": "NEG" }, { "driver": "Interest rate uncertainty affecting fixed income flows", "impact": "MED", "direction": "NEG" }, { "driver": "Dividend yield ~2% providing downside support", "impact": "LOW", "direction": "POS" }, { "driver": "Technology platform (Aladdin) revenue growth", "impact": "MED", "direction": "POS" } ], "method_notes": "Blended earnings-power and EV/EBITDA approach. Forward EPS ~$50 at 20-22x = $1,000-$1,100 base. GIP boosts revenue (89% YoY largely inorganic); normalized organic CAGR ~8%. Operating leverage and alternatives mix shift support margin expansion to ~32%. 12M target of $1,105 implies ~10% upside, consistent with BUY rubric. Dividend yield ~2% adds to total return. Confidence moderate given macro sensitivity of AUM-based revenues and acquisition integration uncertainty. Not investment advice.", "current_price": 1001.54, "recommendation": "BUY", "thesis_bullets": [ "World's largest asset manager with $12.5T AUM provides unrivaled scale advantages", "GIP acquisition adds high-fee alternatives/infrastructure platform driving revenue diversification", "Secular shift to passive/ETF investing continues to benefit iShares franchise", "Forward P/E of ~20x reasonable given earnings power normalization post-acquisition", "Stock trades 18% below 52-week high, offering moderate entry on recovery trajectory" ], "target_price_6m": 1060, "target_price_12m": 1105 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "anthropic", "webSearch": { "enabled": false, "maxToolCalls": 2, "disabledReason": null }, "pauseTurns": 0, "stopReason": "end_turn" }, "sanityIssues": [] }, "latencyMs": 34867, "createdAt": "2026-04-09T05:19:50.440Z", "usage": { "inputTokens": 3587, "outputTokens": 1625, "costUsd": 0.05856 } }, { "id": "cmnr12krw02g9p6589auahm86", "runId": "cmnr12kru02g4p658w69up43b", "modelId": "deepseek.reasoner", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"ai_equity_research_v1\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"BLK\",\n \"currency\": \"USD\",\n \"current_price\": 1001.54,\n \"target_price_6m\": 1020,\n \"target_price_12m\": 1050,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.6,\n \"thesis_bullets\": [\"BlackRock is world's largest asset manager with $12.5T AUM.\", \"High recent revenue growth may normalize in coming years.\", \"Valuation appears rich relative to historical averages.\", \"Moderate earnings growth expected amid market uncertainties.\", \"Solid long-term prospects but near-term upside limited.\"],\n \"key_drivers\": [\n {\"driver\": \"AUM growth\", \"impact\": \"HIGH\", \"direction\": \"POS\"},\n {\"driver\": \"Fee margins\", \"impact\": \"MED\", \"direction\": \"POS\"},\n {\"driver\": \"Market volatility\", \"impact\": \"HIGH\", \"direction\": \"NEG\"},\n {\"driver\": \"Regulatory changes\", \"impact\": \"MED\", \"direction\": \"NEG\"},\n {\"driver\": \"Interest rate environment\", \"impact\": \"HIGH\", \"direction\": \"NEG\"},\n {\"driver\": \"Technological efficiency\", \"impact\": \"LOW\", \"direction\": \"POS\"},\n {\"driver\": \"Global economic growth\", \"impact\": \"MED\", \"direction\": \"POS\"}\n ],\n \"risks\": [\"Market downturn reducing AUM and fees\", \"Increased competition pressuring margins\", \"Regulatory tightening impacting operations\", \"Currency fluctuations affecting international revenue\"],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.08,\n \"ebit_margin_target\": 0.3,\n \"wacc\": 0.09,\n \"terminal_multiple\": 18\n },\n \"scenarios\": {\n \"bear\": {\"target_price\": 900, \"prob\": 0.2, \"notes\": \"Market downturn and lower AUM growth.\"},\n \"base\": {\"target_price\": 1050, \"prob\": 0.6, \"notes\": \"Moderate growth and stable valuation multiples.\"},\n \"bull\": {\"target_price\": 1200, \"prob\": 0.2, \"notes\": \"Strong market rally and higher fee income.\"}\n },\n \"method_notes\": \"DCF valuation with assumed growth rates; target prices imply limited upside vs current price, leading to HOLD. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "ai_equity_research_v1", "risks": [ "Market downturn reducing AUM and fees", "Increased competition pressuring margins", "Regulatory tightening impacting operations", "Currency fluctuations affecting international revenue" ], "ticker": "BLK", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Moderate growth and stable valuation multiples.", "target_price": 1050 }, "bear": { "prob": 0.2, "notes": "Market downturn and lower AUM growth.", "target_price": 900 }, "bull": { "prob": 0.2, "notes": "Strong market rally and higher fee income.", "target_price": 1200 } }, "confidence": 0.6, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.08, "terminal_multiple": 18, "ebit_margin_target": 0.3 }, "key_drivers": [ { "driver": "AUM growth", "impact": "HIGH", "direction": "POS" }, { "driver": "Fee margins", "impact": "MED", "direction": "POS" }, { "driver": "Market volatility", "impact": "HIGH", "direction": "NEG" }, { "driver": "Regulatory changes", "impact": "MED", "direction": "NEG" }, { "driver": "Interest rate environment", "impact": "HIGH", "direction": "NEG" }, { "driver": "Technological efficiency", "impact": "LOW", "direction": "POS" }, { "driver": "Global economic growth", "impact": "MED", "direction": "POS" } ], "method_notes": "DCF valuation with assumed growth rates; target prices imply limited upside vs current price, leading to HOLD. Not investment advice.", "current_price": 1001.54, "recommendation": "HOLD", "thesis_bullets": [ "BlackRock is world's largest asset manager with $12.5T AUM.", "High recent revenue growth may normalize in coming years.", "Valuation appears rich relative to historical averages.", "Moderate earnings growth expected amid market uncertainties.", "Solid long-term prospects but near-term upside limited." ], "target_price_6m": 1020, "target_price_12m": 1050 }, "errorsJson": { "attempts": [], "providerMeta": { "endpoint": "https://api.deepseek.com/v1/chat/completions", "provider": "deepseek", "webSearch": { "enabled": false, "supported": false }, "responseFormat": "json_object" }, "sanityIssues": [] }, "latencyMs": 337, "createdAt": "2026-04-09T05:19:50.440Z", "usage": { "inputTokens": 2095, "outputTokens": 4781, "costUsd": 0.002595 } }, { "id": "cmnr12krw02g7p658phd33ahu", "runId": "cmnr12kru02g4p658w69up43b", "modelId": "gemini.3-pro", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI Equity Analyst v1.0\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"BLK\",\n \"currency\": \"USD\",\n \"current_price\": 1001.54,\n \"target_price_6m\": 1050.0,\n \"target_price_12m\": 1100.0,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.75,\n \"thesis_bullets\": [\n \"Unmatched scale with $12.5T AUM provides significant operating leverage and global distribution advantages.\",\n \"Aladdin technology platform continues to drive high-margin, recurring institutional revenue growth.\",\n \"Recent acquisitions in private markets diversify revenue away from traditional passive index fees.\",\n \"Forward P/E of 20x is reasonable given expected double-digit EPS growth and strong margins.\",\n \"Vulnerable to broader equity market corrections and ongoing industry-wide passive fee compression.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Global equity market performance\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"iShares ETF net inflows\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Aladdin technology revenue growth\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Private markets integration\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Passive management fee compression\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Fixed income flows amid rate changes\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Regulatory scrutiny on large asset managers\",\n \"impact\": \"LOW\",\n \"direction\": \"NEG\"\n }\n ],\n \"risks\": [\n \"Severe global equity or bond market downturn reducing AUM and base management fees.\",\n \"Accelerated fee compression in the core iShares ETF business due to intense competition.\",\n \"Integration risks and overpayment concerns regarding recent private market acquisitions.\",\n \"Political and regulatory backlash regarding ESG policies impacting institutional mandates.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.08,\n \"ebit_margin_target\": 0.4,\n \"wacc\": 0.085,\n \"terminal_multiple\": 18.0\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 850.0,\n \"prob\": 0.2,\n \"notes\": \"Market correction drives AUM lower, stalling organic growth and compressing margins.\"\n },\n \"base\": {\n \"target_price\": 1100.0,\n \"prob\": 0.6,\n \"notes\": \"Steady AUM growth, successful private market integration, and resilient Aladdin revenues.\"\n },\n \"bull\": {\n \"target_price\": 1350.0,\n \"prob\": 0.2,\n \"notes\": \"Accelerated fixed income inflows and massive Aladdin adoption drive multiple expansion.\"\n }\n },\n \"method_notes\": \"Valuation based on a 10-year DCF and forward P/E multiple analysis. Weighted scenario expected return is +9.8%, supporting a BUY rating. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "AI Equity Analyst v1.0", "risks": [ "Severe global equity or bond market downturn reducing AUM and base management fees.", "Accelerated fee compression in the core iShares ETF business due to intense competition.", "Integration risks and overpayment concerns regarding recent private market acquisitions.", "Political and regulatory backlash regarding ESG policies impacting institutional mandates." ], "ticker": "BLK", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Steady AUM growth, successful private market integration, and resilient Aladdin revenues.", "target_price": 1100 }, "bear": { "prob": 0.2, "notes": "Market correction drives AUM lower, stalling organic growth and compressing margins.", "target_price": 850 }, "bull": { "prob": 0.2, "notes": "Accelerated fixed income inflows and massive Aladdin adoption drive multiple expansion.", "target_price": 1350 } }, "confidence": 0.75, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.08, "terminal_multiple": 18, "ebit_margin_target": 0.4 }, "key_drivers": [ { "driver": "Global equity market performance", "impact": "HIGH", "direction": "POS" }, { "driver": "iShares ETF net inflows", "impact": "HIGH", "direction": "POS" }, { "driver": "Aladdin technology revenue growth", "impact": "MED", "direction": "POS" }, { "driver": "Private markets integration", "impact": "MED", "direction": "POS" }, { "driver": "Passive management fee compression", "impact": "MED", "direction": "NEG" }, { "driver": "Fixed income flows amid rate changes", "impact": "MED", "direction": "POS" }, { "driver": "Regulatory scrutiny on large asset managers", "impact": "LOW", "direction": "NEG" } ], "method_notes": "Valuation based on a 10-year DCF and forward P/E multiple analysis. Weighted scenario expected return is +9.8%, supporting a BUY rating. Not investment advice.", "current_price": 1001.54, "recommendation": "BUY", "thesis_bullets": [ "Unmatched scale with $12.5T AUM provides significant operating leverage and global distribution advantages.", "Aladdin technology platform continues to drive high-margin, recurring institutional revenue growth.", "Recent acquisitions in private markets diversify revenue away from traditional passive index fees.", "Forward P/E of 20x is reasonable given expected double-digit EPS growth and strong margins.", "Vulnerable to broader equity market corrections and ongoing industry-wide passive fee compression." ], "target_price_6m": 1050, "target_price_12m": 1100 }, "errorsJson": { "attempts": [ { "error": "sanity_error: buy_scenario_return_too_low: BUY requires >= 6% return from probability-weighted scenarios.", "attempt": 0, "rawOutputTruncated": "{\n \"model\": \"AI Equity Analyst v1.0\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"BLK\",\n \"currency\": \"USD\",\n \"current_price\": 1001.54,\n \"target_price_6m\": 1045.0,\n \"target_price_12m\": 1092.0,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.7,\n \"thesis_bullets\": [\n \"Unmatched scale with $12.5T AUM provides significant operating leverage and global distribution advantages.\",\n \"Aladdin technology platform continues to drive high-margin, recurring institutional revenue growth.\",\n \"Recent acquisitions in private markets diversify revenue away from traditional passive index fees.\",\n \"Forward P/E of 20x is reasonable given expected double-digit EPS growth and strong margins.\",\n \"Vulnerable to broader equity market corrections and ongoing industry-wide passive fee compression.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Global equity market performance\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"iShares ETF net inflows\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Aladdin technology revenue growth\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Private marke…" } ], "providerMeta": { "model": "gemini-3-pro-preview", "provider": "gemini", "webSearch": { "used": false, "allowed": false, "enabled": false, "requested": false, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 20822, "createdAt": "2026-04-09T05:19:50.440Z", "usage": { "inputTokens": 3069, "outputTokens": 862, "costUsd": 0.016482 } }, { "id": "cmnr12krw02g5p658q2kznt4p", "runId": "cmnr12kru02g4p658w69up43b", "modelId": "openai.gpt-5.4", "status": "SUCCESS", "rawOutput": "{\"model\":\"OpenAI o3\",\"as_of\":\"2026-04-08T20:00:03.000Z\",\"ticker\":\"BLK\",\"currency\":\"USD\",\"current_price\":1001.54,\"target_price_6m\":1068,\"target_price_12m\":1120,\"recommendation\":\"BUY\",\"confidence\":0.65,\"thesis_bullets\":[\"Scale and ETF dominance compound fee revenue through market cycles.\",\"Aladdin and private markets diversify beyond core index fees.\",\"Recent growth likely normalizes, limiting multiple expansion from current levels.\",\"Forward valuation looks reasonable, not distressed, supporting moderate upside only.\",\"Strong cash generation supports dividends, buybacks, and strategic investment.\"],\"key_drivers\":[{\"driver\":\"AUM growth from market appreciation\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"ETF net inflows and share gains\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Aladdin technology revenue expansion\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Private markets integration and cross-sell\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Operating leverage on higher revenue\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Fee compression in passive products\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Market drawdown reducing AUM\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Integration and compensation costs\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"Sharp equity or bond market correction\",\"Private markets integration disappoints\",\"Regulatory pressure on fees or stewardship\",\"Persistent fee compression\",\"Higher rates slow flows and valuations\"],\"assumptions\":{\"revenue_cagr_3y\":10.5,\"ebit_margin_target\":31.5,\"wacc\":8.7,\"terminal_multiple\":21.5},\"scenarios\":{\"bear\":{\"target_price\":860,\"prob\":0.25,\"notes\":\"AUM falls with weaker markets and margins stay pressured.\"},\"base\":{\"target_price\":1120,\"prob\":0.5,\"notes\":\"Mid-teens EPS growth and modest multiple support steady appreciation.\"},\"bull\":{\"target_price\":1280,\"prob\":0.25,\"notes\":\"Strong inflows, private markets traction, and firm markets lift earnings.\"}},\"method_notes\":\"12M target uses a blended normalized earnings/FCF approach, anchored by a 21.5x terminal multiple and moderate margin expansion. Recommendation matches ~11.8% 12M upside versus the snapshot price; no sell-side targets used, and snapshot fields were kept authoritative. not investment advice\"}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "OpenAI o3", "risks": [ "Sharp equity or bond market correction", "Private markets integration disappoints", "Regulatory pressure on fees or stewardship", "Persistent fee compression", "Higher rates slow flows and valuations" ], "ticker": "BLK", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Mid-teens EPS growth and modest multiple support steady appreciation.", "target_price": 1120 }, "bear": { "prob": 0.25, "notes": "AUM falls with weaker markets and margins stay pressured.", "target_price": 860 }, "bull": { "prob": 0.25, "notes": "Strong inflows, private markets traction, and firm markets lift earnings.", "target_price": 1280 } }, "confidence": 0.65, "assumptions": { "wacc": 8.7, "revenue_cagr_3y": 10.5, "terminal_multiple": 21.5, "ebit_margin_target": 31.5 }, "key_drivers": [ { "driver": "AUM growth from market appreciation", "impact": "HIGH", "direction": "POS" }, { "driver": "ETF net inflows and share gains", "impact": "HIGH", "direction": "POS" }, { "driver": "Aladdin technology revenue expansion", "impact": "MED", "direction": "POS" }, { "driver": "Private markets integration and cross-sell", "impact": "MED", "direction": "POS" }, { "driver": "Operating leverage on higher revenue", "impact": "MED", "direction": "POS" }, { "driver": "Fee compression in passive products", "impact": "MED", "direction": "NEG" }, { "driver": "Market drawdown reducing AUM", "impact": "HIGH", "direction": "NEG" }, { "driver": "Integration and compensation costs", "impact": "MED", "direction": "NEG" } ], "method_notes": "12M target uses a blended normalized earnings/FCF approach, anchored by a 21.5x terminal multiple and moderate margin expansion. Recommendation matches ~11.8% 12M upside versus the snapshot price; no sell-side targets used, and snapshot fields were kept authoritative. not investment advice", "current_price": 1001.54, "recommendation": "BUY", "thesis_bullets": [ "Scale and ETF dominance compound fee revenue through market cycles.", "Aladdin and private markets diversify beyond core index fees.", "Recent growth likely normalizes, limiting multiple expansion from current levels.", "Forward valuation looks reasonable, not distressed, supporting moderate upside only.", "Strong cash generation supports dividends, buybacks, and strategic investment." ], "target_price_6m": 1068, "target_price_12m": 1120 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "openai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "resp_0080f3ad3a0d13500069d75696be788196ab74c281c5d5f0cb", "reasoningEffort": "medium", "structuredOutputs": { "used": true, "requested": true, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 27227, "createdAt": "2026-04-09T05:19:50.440Z", "usage": { "inputTokens": 2364, "outputTokens": 1559, "costUsd": 0.025963 } }, { "id": "cmnr12krw02g8p658alpvhvku", "runId": "cmnr12kru02g4p658w69up43b", "modelId": "xai.grok-4.20-reasoning", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"Fundamental DCF Model\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"BLK\",\n \"currency\": \"USD\",\n \"current_price\": 1001.54,\n \"target_price_6m\": 1095,\n \"target_price_12m\": 1180,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.62,\n \"thesis_bullets\": [\n \"Dominant scale in $12.5T AUM fuels competitive moat\",\n \"Robust ETF inflows and Aladdin growth drive revenue\",\n \"High operating margins near 29% with leverage upside\",\n \"Attractive 2% dividend yield backed by cash flow\",\n \"Forward PE of 20x reasonable on long-term trends\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"ETF and passive inflows\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Aladdin platform adoption\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Equity market appreciation\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Fee compression pressure\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"International AUM expansion\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Regulatory fee scrutiny\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Alternatives revenue mix\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Competition from rivals\",\n \"impact\": \"LOW\",\n \"direction\": \"NEG\"\n }\n ],\n \"risks\": [\n \"Prolonged equity bear market shrinks AUM\",\n \"Increased regulatory oversight on fees\",\n \"Intense competition in passive funds\",\n \"Margin erosion from pricing pressure\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.09,\n \"ebit_margin_target\": 0.32,\n \"wacc\": 0.085,\n \"terminal_multiple\": 20\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 850,\n \"prob\": 0.25,\n \"notes\": \"Market decline and outflows reduce fees sharply.\"\n },\n \"base\": {\n \"target_price\": 1180,\n \"prob\": 0.5,\n \"notes\": \"Steady inflows, market growth and Aladdin scale.\"\n },\n \"bull\": {\n \"target_price\": 1450,\n \"prob\": 0.25,\n \"notes\": \"Accelerated alternatives growth and margin expansion.\"\n }\n },\n \"method_notes\": \"DCF with 9% revenue CAGR, 32% EBIT margin target, 8.5% WACC and 20x terminal. 18% 12M upside to base supports BUY. Consensus targets noted but not used as input. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "Fundamental DCF Model", "risks": [ "Prolonged equity bear market shrinks AUM", "Increased regulatory oversight on fees", "Intense competition in passive funds", "Margin erosion from pricing pressure" ], "ticker": "BLK", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady inflows, market growth and Aladdin scale.", "target_price": 1180 }, "bear": { "prob": 0.25, "notes": "Market decline and outflows reduce fees sharply.", "target_price": 850 }, "bull": { "prob": 0.25, "notes": "Accelerated alternatives growth and margin expansion.", "target_price": 1450 } }, "confidence": 0.62, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.09, "terminal_multiple": 20, "ebit_margin_target": 0.32 }, "key_drivers": [ { "driver": "ETF and passive inflows", "impact": "HIGH", "direction": "POS" }, { "driver": "Aladdin platform adoption", "impact": "HIGH", "direction": "POS" }, { "driver": "Equity market appreciation", "impact": "HIGH", "direction": "POS" }, { "driver": "Fee compression pressure", "impact": "MED", "direction": "NEG" }, { "driver": "International AUM expansion", "impact": "MED", "direction": "POS" }, { "driver": "Regulatory fee scrutiny", "impact": "MED", "direction": "NEG" }, { "driver": "Alternatives revenue mix", "impact": "MED", "direction": "POS" }, { "driver": "Competition from rivals", "impact": "LOW", "direction": "NEG" } ], "method_notes": "DCF with 9% revenue CAGR, 32% EBIT margin target, 8.5% WACC and 20x terminal. 18% 12M upside to base supports BUY. Consensus targets noted but not used as input. Not investment advice.", "current_price": 1001.54, "recommendation": "BUY", "thesis_bullets": [ "Dominant scale in $12.5T AUM fuels competitive moat", "Robust ETF inflows and Aladdin growth drive revenue", "High operating margins near 29% with leverage upside", "Attractive 2% dividend yield backed by cash flow", "Forward PE of 20x reasonable on long-term trends" ], "target_price_6m": 1095, "target_price_12m": 1180 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "xai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "b08af7c1-92a9-9d64-b247-f7e33fccae4c", "usedFallbackChatCompletions": false }, "sanityIssues": [] }, "latencyMs": 15006, "createdAt": "2026-04-09T05:19:50.440Z", "usage": { "inputTokens": 2705, "outputTokens": 2810, "costUsd": 0.050265 } } ] } }