DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Hamilton Lane Incorporated (HLNE)

Financial Services | Asset Management

Today's Price

$89.16

Today's Fair Value

$158.04 +77.25%

Margin of Safety

+43.58%

Projected Value (5Y)

$254.52 +185.46%

Dividends Paid (5Y)

$16.23

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 34.65% | CAGR (5y): 22.41%

Diluted Shares Growth Rate

Regression: 13.93% | CAGR (5y): 10.31%

Dividend Growth Rate

Regression: 18.87% | CAGR (5y): 11.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.82x)

Discount Rate