HLI
Houlihan Lokey Inc
Price:  
134.08 
USD
Volume:  
254,630.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HLI Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Houlihan Lokey Inc (HLI) is 124.54 USD. This HLI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 134.08 USD, the upside of Houlihan Lokey Inc is %.

The range of the Intrinsic Value is 83.36 - 296.46 USD

134.08 USD
Stock Price
124.54 USD
Intrinsic Value
Intrinsic Value Details

HLI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 83.36 - 296.46 124.54 -7.1%
DCF (Growth 10y) 96.87 - 333.60 143.08 6.7%
DCF (EBITDA 5y) 81.65 - 160.30 117.48 -12.4%
DCF (EBITDA 10y) 95.04 - 190.62 135.72 1.2%
Fair Value 76.25 - 76.25 76.25 -43.13%
P/E 55.72 - 118.31 79.71 -40.5%
EV/EBITDA 64.17 - 130.01 106.21 -20.8%
EPV 68.32 - 100.65 84.48 -37.0%
DDM - Stable 37.10 - 199.24 118.17 -11.9%
DDM - Multi 63.97 - 256.47 101.23 -24.5%

HLI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,266.27
Beta 1.07
Outstanding shares (mil) 69.11
Enterprise Value (mil) 8,545.03
Market risk premium 4.60%
Cost of Equity 8.74%
Cost of Debt 4.62%
WACC 8.73%