As of 2025-06-13, the Intrinsic Value of Diamond Hill Investment Group Inc (DHIL) is 193.95 USD. This DHIL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 144.85 USD, the upside of Diamond Hill Investment Group Inc is 33.90%.
The range of the Intrinsic Value is 160.68 - 248.19 USD
Based on its market price of 144.85 USD and our intrinsic valuation, Diamond Hill Investment Group Inc (DHIL) is undervalued by 33.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 160.68 - 248.19 | 193.95 | 33.9% |
| DCF (Growth 10y) | 179.78 - 272.22 | 215.09 | 48.5% |
| DCF (EBITDA 5y) | 180.85 - 258.63 | 210.77 | 45.5% |
| DCF (EBITDA 10y) | 195.65 - 280.62 | 228.73 | 57.9% |
| Fair Value | 74.22 - 74.22 | 74.22 | -48.76% |
| P/E | 138.35 - 152.60 | 143.63 | -0.8% |
| EV/EBITDA | 170.44 - 281.94 | 215.76 | 49.0% |
| EPV | 182.67 - 243.09 | 212.88 | 47.0% |
| DDM - Stable | 87.67 - 195.38 | 141.52 | -2.3% |
| DDM - Multi | 122.94 - 215.43 | 156.70 | 8.2% |
| Market Cap (mil) | 395.44 |
| Beta | 0.67 |
| Outstanding shares (mil) | 2.73 |
| Enterprise Value (mil) | 370.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.85% |
| Cost of Debt | 5.00% |
| WACC | 6.75% |