As of 2024-12-13, the Intrinsic Value of Hamilton Lane Inc (HLNE) is
189.70 USD. This HLNE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 171.23 USD, the upside of Hamilton Lane Inc is
10.80%.
The range of the Intrinsic Value is 113.35 - 658.99 USD
189.70 USD
Intrinsic Value
HLNE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
113.35 - 658.99 |
189.70 |
10.8% |
| DCF (Growth 10y) |
139.26 - 757.86 |
226.23 |
32.1% |
| DCF (EBITDA 5y) |
86.14 - 143.42 |
113.34 |
-33.8% |
| DCF (EBITDA 10y) |
111.13 - 183.26 |
144.30 |
-15.7% |
| Fair Value |
82.00 - 82.00 |
82.00 |
-52.11% |
| P/E |
38.84 - 56.47 |
49.02 |
-71.4% |
| EV/EBITDA |
60.75 - 116.48 |
84.26 |
-50.8% |
| EPV |
43.72 - 56.58 |
50.15 |
-70.7% |
| DDM - Stable |
51.03 - 385.59 |
218.31 |
27.5% |
| DDM - Multi |
114.67 - 645.71 |
191.98 |
12.1% |
HLNE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,491.28 |
| Beta |
1.04 |
| Outstanding shares (mil) |
55.43 |
| Enterprise Value (mil) |
9,459.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.63% |
| Cost of Debt |
4.25% |
| WACC |
6.57% |