As of 2024-12-12, the Intrinsic Value of Diamond Hill Investment Group Inc (DHIL) is
170.27 USD. This DHIL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 161.14 USD, the upside of Diamond Hill Investment Group Inc is
5.70%.
The range of the Intrinsic Value is 143.16 - 213.21 USD
170.27 USD
Intrinsic Value
DHIL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
143.16 - 213.21 |
170.27 |
5.7% |
| DCF (Growth 10y) |
157.28 - 227.90 |
184.71 |
14.6% |
| DCF (EBITDA 5y) |
150.08 - 196.38 |
168.95 |
4.8% |
| DCF (EBITDA 10y) |
162.32 - 211.48 |
182.54 |
13.3% |
| Fair Value |
134.75 - 134.75 |
134.75 |
-16.38% |
| P/E |
143.13 - 163.82 |
155.29 |
-3.6% |
| EV/EBITDA |
139.02 - 237.01 |
176.92 |
9.8% |
| EPV |
291.36 - 362.16 |
326.76 |
102.8% |
| DDM - Stable |
152.69 - 335.47 |
244.08 |
51.5% |
| DDM - Multi |
171.80 - 293.08 |
216.55 |
34.4% |
DHIL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
438.30 |
| Beta |
0.75 |
| Outstanding shares (mil) |
2.72 |
| Enterprise Value (mil) |
404.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.10% |
| Cost of Debt |
5.00% |
| WACC |
5.39% |