HLI
Houlihan Lokey Inc
Price:  
183.47 
USD
Volume:  
512,112.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HLI Intrinsic Value

27.60 %
Upside

What is the intrinsic value of HLI?

As of 2025-07-03, the Intrinsic Value of Houlihan Lokey Inc (HLI) is 234.03 USD. This HLI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 183.47 USD, the upside of Houlihan Lokey Inc is 27.60%.

The range of the Intrinsic Value is 145.37 - 804.78 USD

Is HLI undervalued or overvalued?

Based on its market price of 183.47 USD and our intrinsic valuation, Houlihan Lokey Inc (HLI) is undervalued by 27.60%.

183.47 USD
Stock Price
234.03 USD
Intrinsic Value
Intrinsic Value Details

HLI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 145.37 - 804.78 234.03 27.6%
DCF (Growth 10y) 181.73 - 973.56 288.87 57.4%
DCF (EBITDA 5y) 154.63 - 227.26 200.74 9.4%
DCF (EBITDA 10y) 183.60 - 281.66 240.32 31.0%
Fair Value 138.69 - 138.69 138.69 -24.41%
P/E 106.64 - 184.05 157.44 -14.2%
EV/EBITDA 126.62 - 182.29 154.76 -15.7%
EPV 83.71 - 112.38 98.05 -46.6%
DDM - Stable 77.40 - 639.67 358.53 95.4%
DDM - Multi 124.99 - 774.76 212.58 15.9%

HLI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,804.37
Beta 0.96
Outstanding shares (mil) 69.79
Enterprise Value (mil) 11,847.86
Market risk premium 4.60%
Cost of Equity 6.99%
Cost of Debt 7.08%
WACC 6.99%