Valuation Hamilton Lane Incorporated

Stocks

Market Closed - Nasdaq 04:00:00 17/09/2026 HKT			5-day change	1st Jan Change
89.88 ^USD	-3.39%		-9.10%	-33.08%

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	3,985	-	-
Change	-	-0.68%	59.81%	41.21%	-32.21%	-8.77%	-	-
Enterprise Value (EV) ¹	2,974	2,969	4,644	6,504	4,285	3,432	3,040	2,623
Change	-	-0.17%	56.42%	40.05%	-34.12%	-19.91%	-11.41%	-13.73%
P/E	-	-	30.6x	27.5x	-	12.2x	-	-
PBR	8.14x	9.62x	11.6x	8.74x	3.69x	3.44x	2.59x	2.24x
PEG	-	-	-	0.6x	-	-	-	-
Capitalization / Revenue	7.81x	5.4x	10.1x	9.04x	5.75x	4.04x	3.79x	3.29x
EV / Revenue	8.08x	5.62x	10.3x	9.12x	5.65x	3.48x	2.89x	2.17x
EV / EBITDA	16.2x	11.4x	17x	17.8x	10.5x	7.29x	-	-
EV / EBIT	17.5x	12.4x	18.9x	20.5x	13.2x	7.58x	6.6x	4.69x
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%	2.59%	2.84%	3.1%
EPS ²	-	-	3.69	5.41	-	7.63	-	-
Distribution rate	-	-	48.2%	36.2%	-	31.6%	-	-
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	-	-
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	93.03	93.03	93.03
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HAMILTON LANE INCORPORATED	-	3.48x	7.29x	2.59%	3.98B
BLACKSTONE INC.	21.06x	7.33x	13.98x	4.07%	101B
KKR & CO. INC.	26.81x	13.32x	19.98x	0.78%	89.76B
ARES MANAGEMENT CORPORATION	22.05x	6.25x	17.39x	4.2%	29.36B
AMUNDI	11.22x	4.59x	8.99x	5.5%	21.04B
FRANKLIN RESOURCES, INC.	16.85x	1.91x	6.83x	3.97%	16.91B
THE CARLYLE GROUP INC.	13.58x	3.96x	11.9x	3.39%	14.76B
ARES CAPITAL CORPORATION	14.75x	9.46x	-	9.91%	13.91B
SBI FUNDS MANAGEMENT LIMITED	31.44x	18.42x	25.72x	-	11.39B
Average	19.72x	7.64x	14.01x	4.3%	33.61B
Weighted average by Cap.	21.69x	8.81x	15.67x	3.39%