As of 2026-03-26, the Intrinsic Value of Houlihan Lokey Inc (HLI) is 149.20 USD. This HLI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 141.88 USD, the upside of Houlihan Lokey Inc is 5.20%.
The range of the Intrinsic Value is 110.15 - 252.68 USD
Based on its market price of 141.88 USD and our intrinsic valuation, Houlihan Lokey Inc (HLI) is undervalued by 5.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 110.15 - 252.68 | 149.20 | 5.2% |
| DCF (Growth 10y) | 144.36 - 327.24 | 194.87 | 37.3% |
| DCF (EBITDA 5y) | 133.27 - 160.57 | 148.79 | 4.9% |
| DCF (EBITDA 10y) | 159.52 - 207.23 | 183.92 | 29.6% |
| Fair Value | 155.37 - 155.37 | 155.37 | 9.51% |
| P/E | 64.57 - 119.85 | 95.94 | -32.4% |
| EV/EBITDA | 109.53 - 136.66 | 128.22 | -9.6% |
| EPV | 67.62 - 86.90 | 77.26 | -45.5% |
| DDM - Stable | 56.73 - 193.36 | 125.05 | -11.9% |
| DDM - Multi | 92.10 - 236.38 | 131.68 | -7.2% |
| Market Cap (mil) | 9,901.81 |
| Beta | 0.99 |
| Outstanding shares (mil) | 69.79 |
| Enterprise Value (mil) | 8,845.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.45% |
| Cost of Debt | 7.08% |
| WACC | 9.45% |