Valuation Hamilton Lane Incorporated

Stocks

Market Closed - Nasdaq 06:00:00 22/08/26 am AEST			Pre-market 09:18:58 pm
105.35 ^USD	+1.24%		105.35	0.00%

11/08	Apollo Sponsor & Secondary Solutions, SQ Capital LLC, Exponent Fund V managed by Exponent Private Equity Llp and Pantheon Ventures (uk) Llp agreed to acquire H&MV Engineering Limited from Exponent Fund IV managed by Exponent Private Equity Llp Hamilton Lane Incorporated, LGT Capital Partners Ltd. and others in a transaction valued at ?1.4 billion.	CI
05/08	UBS Adjusts Price Target on Hamilton Lane to $131 From $114, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,875	2,855	4,563	6,443	4,368	4,512	-	-
Change	-	-0.68%	59.81%	41.21%	-32.21%	3.32%	-	-
Enterprise Value (EV) ¹	2,974	2,969	4,644	6,504	4,285	3,959	3,568	3,150
Change	-	-0.17%	56.42%	40.05%	-34.12%	-7.6%	-9.89%	-11.7%
P/E	-	-	30.6x	27.5x	-	14.1x	13.9x	-
PBR	8.14x	9.62x	11.6x	8.74x	3.69x	3.9x	2.94x	2.54x
PEG	-	-	-	0.6x	-	-	14.87x	-
Capitalization / Revenue	7.81x	5.4x	10.1x	9.04x	5.75x	4.51x	4.24x	3.73x
EV / Revenue	8.08x	5.62x	10.3x	9.12x	5.65x	3.96x	3.36x	2.6x
EV / EBITDA	16.2x	11.4x	17x	17.8x	10.5x	8.41x	-	-
EV / EBIT	17.5x	12.4x	18.9x	20.5x	13.2x	8.7x	7.66x	5.63x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.4	1.6	1.78	1.96	2.16	2.41	2.639	2.884
Rate of return	1.81%	2.16%	1.58%	1.32%	2.17%	2.29%	2.51%	2.74%
EPS ²	-	-	3.69	5.41	-	7.49	7.56	-
Distribution rate	-	-	48.2%	36.2%	-	32.2%	34.9%	-
Net sales ¹	367.9	528.8	451.9	713	759	1,001	1,063	1,210
EBITDA ¹	183.9	259.8	272.5	366.1	407.6	470.6	-	-
EBIT ¹	169.6	240	245.8	316.6	324.9	455.1	466	559.7
Net income ¹	-	109.1	140.9	217.4	-	404.8	408.4	-
Net Debt ¹	99.19	113.8	81.52	61.14	-82.54	-552.9	-944.5	-1,362
Reference price ²	77.29	73.98	112.76	148.67	99.40	105.35	105.35	105.35
Nbr of stocks (in thousands)	37,194	38,593	40,463	43,337	43,939	42,832	-	-
Announcement Date	26/5/22	25/5/23	23/5/24	29/5/25	21/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HAMILTON LANE INCORPORATED	-	3.96x	8.41x	2.29%	4.51B
BLACKSTONE INC.	23.82x	8.22x	15.77x	3.6%	115B
KKR & CO. INC.	17.83x	13.97x	28.59x	0.72%	97.38B
ARES MANAGEMENT CORPORATION	24.13x	-	-	3.84%	32.13B
AMUNDI	11.69x	4.82x	9.47x	5.19%	22.16B
THE CARLYLE GROUP INC.	15.24x	4.69x	12.94x	2.84%	17.59B
FRANKLIN RESOURCES, INC.	17.37x	1.84x	7.04x	3.84%	17.43B
ARES CAPITAL CORPORATION	15.17x	9.58x	-	9.64%	14.3B
SBI FUNDS MANAGEMENT LIMITED	33.11x	18.84x	25.88x	-	11.7B
Average	19.79x	8.24x	15.44x	3.99%	36.88B
Weighted average by Cap.	20.40x	9.68x	19.25x	3.08%