Valuation Hamilton Lane Incorporated

Stocks

Real-time Estimate Cboe BZX 01:26:10 01/09/2026 HKT			5-day change	1st Jan Change
108.04 ^USD	+1.89%		+2.50%	-19.71%

08-27	Oppenheimer Adjusts Hamilton Lane PT to $181 From $182, Maintains Outperform Rating	MT
08-11	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

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	4,542	-	-
Change	-	-0.68%	59.81%	41.21%	-32.21%	3.99%	-	-
Enterprise Value (EV) ¹	2,974	2,969	4,644	6,504	4,285	3,989	3,597	3,180
Change	-	-0.17%	56.42%	40.05%	-34.12%	-6.91%	-9.82%	-11.6%
P/E	-	-	30.6x	27.5x	-	13.9x	14x	-
PBR	8.14x	9.62x	11.6x	8.74x	3.69x	3.92x	2.95x	2.55x
PEG	-	-	-	0.6x	-	-	-15.26x	-
Capitalization / Revenue	7.81x	5.4x	10.1x	9.04x	5.75x	4.6x	4.32x	3.75x
EV / Revenue	8.08x	5.62x	10.3x	9.12x	5.65x	4.04x	3.42x	2.63x
EV / EBITDA	16.2x	11.4x	17x	17.8x	10.5x	8.48x	-	-
EV / EBIT	17.5x	12.4x	18.9x	20.5x	13.2x	8.81x	7.81x	5.68x
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%	2.27%	2.49%	2.72%
EPS ²	-	-	3.69	5.41	-	7.63	7.56	-
Distribution rate	-	-	48.2%	36.2%	-	31.6%	34.9%	-
Net sales ¹	367.9	528.8	451.9	713	759	986.4	1,052	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	452.7	460.7	559.7
Net income ¹	-	109.1	140.9	217.4	-	412.2	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	106.04	106.04	106.04
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	-	4.04x	8.48x	2.27%	4.54B
BLACKSTONE INC.	23.66x	8.17x	15.67x	3.62%	114B
KKR & CO. INC.	17.86x	13.99x	28.63x	0.72%	97.56B
ARES MANAGEMENT CORPORATION	24.35x	-	-	3.8%	32.42B
AMUNDI	11.79x	4.86x	9.56x	5.17%	22.21B
FRANKLIN RESOURCES, INC.	17.54x	1.85x	7.11x	3.8%	17.6B
THE CARLYLE GROUP INC.	15.15x	4.66x	12.87x	2.86%	17.49B
ARES CAPITAL CORPORATION	15.19x	9.59x	-	9.62%	14.32B
SBI FUNDS MANAGEMENT LIMITED	33.09x	19.42x	26.59x	-	12.02B
Average	19.83x	8.32x	15.56x	3.98%	36.9B
Weighted average by Cap.	20.39x	9.70x	19.27x	3.08%