As of 2024-12-14, the Intrinsic Value of Houlihan Lokey Inc (HLI) is
205.66 USD. This HLI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 180.09 USD, the upside of Houlihan Lokey Inc is
14.20%.
The range of the Intrinsic Value is 121.22 - 1,031.60 USD
205.66 USD
Intrinsic Value
HLI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.22 - 1,031.60 |
205.66 |
14.2% |
| DCF (Growth 10y) |
146.66 - 1,191.57 |
244.20 |
35.6% |
| DCF (EBITDA 5y) |
104.52 - 198.41 |
148.93 |
-17.3% |
| DCF (EBITDA 10y) |
127.57 - 243.87 |
179.85 |
-0.1% |
| Fair Value |
90.45 - 90.45 |
90.45 |
-49.77% |
| P/E |
83.90 - 167.14 |
123.54 |
-31.4% |
| EV/EBITDA |
83.54 - 159.91 |
115.76 |
-35.7% |
| EPV |
83.76 - 118.24 |
101.00 |
-43.9% |
| DDM - Stable |
66.12 - 826.12 |
446.12 |
147.7% |
| DDM - Multi |
104.44 - 969.26 |
185.23 |
2.9% |
HLI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,516.25 |
| Beta |
0.85 |
| Outstanding shares (mil) |
69.50 |
| Enterprise Value (mil) |
11,839.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.81% |
| Cost of Debt |
6.97% |
| WACC |
6.81% |