Valuation Hamilton Lane Incorporated

Stocks

Real-time Estimate Cboe BZX 02:26:18 2026-09-23 pm EDT			5-day change	1st Jan Change
85.76 ^USD	-2.09%		-4.29%	-35.95%

Sep. 17	TelMAX Inc. announced that it has received CAD 215 million in funding from Hamilton Lane Incorporated,	CI
Sep. 15	Columbia Threadneedle Investments and Hamilton Lane Announce Strategic Collaboration to Deliver Investment Solutions to the Wealth Channel	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	3,752	-	-
Change	-	-0.68%	59.81%	41.21%	-32.21%	-14.09%	-	-
Enterprise Value (EV) ¹	2,974	2,969	4,644	6,504	4,285	3,199	2,808	2,390
Change	-	-0.17%	56.42%	40.05%	-34.12%	-25.34%	-12.24%	-14.87%
P/E	-	-	30.6x	27.5x	-	11.5x	-	-
PBR	8.14x	9.62x	11.6x	8.74x	3.69x	3.24x	2.44x	2.11x
PEG	-	-	-	0.6x	-	-	-	-
Capitalization / Revenue	7.81x	5.4x	10.1x	9.04x	5.75x	3.8x	3.57x	3.1x
EV / Revenue	8.08x	5.62x	10.3x	9.12x	5.65x	3.24x	2.67x	1.97x
EV / EBITDA	16.2x	11.4x	17x	17.8x	10.5x	6.8x	-	-
EV / EBIT	17.5x	12.4x	18.9x	20.5x	13.2x	7.07x	6.09x	4.27x
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%	2.75%	3.01%	3.29%
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	87.60	87.60	87.60
Nbr of stocks (in thousands)	37,194	38,593	40,463	43,337	43,939	42,832	-	-
Announcement Date	5/26/22	5/25/23	5/23/24	5/29/25	5/21/26	-	-	-

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	-	3.24x	6.8x	2.75%	3.75B
BLACKSTONE INC.	20.62x	7.19x	13.71x	4.16%	99.2B
KKR & CO. INC.	26.39x	-	-	0.8%	88.36B
ARES MANAGEMENT CORPORATION	21.3x	6.05x	16.83x	4.34%	28.37B
AMUNDI	11.52x	4.72x	9.25x	5.36%	21.39B
FRANKLIN RESOURCES, INC.	16.69x	1.82x	6.52x	3.98%	16.83B
THE CARLYLE GROUP INC.	13.19x	-	-	3.49%	14.34B
ARES CAPITAL CORPORATION	14.74x	9.45x	-	9.92%	13.9B
SBI FUNDS MANAGEMENT LIMITED	32x	18.77x	26.21x	-	11.63B
Average	19.56x	7.32x	13.22x	4.35%	33.09B
Weighted average by Cap.	21.34x	7.07x	13.66x	3.45%