investorscraft@gmail.com

Intrinsic ValueHargreaves Lansdown plc (HL.L)

Previous Close£1,108.50
Intrinsic Value
Upside potential
Previous Close
£1,108.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hargreaves Lansdown plc is a leading UK-based investment services provider, specializing in direct-to-investor platforms such as Vantage. The company serves both individual and corporate clients, offering a comprehensive suite of products including ISAs, pension services (SIPPs, annuities, and drawdown), share and fund dealing, cash savings, and foreign exchange services. Its core revenue model is fee-based, driven by platform charges, trading commissions, and advisory fees. Operating in the competitive asset management sector, Hargreaves Lansdown has established a strong market position through its user-friendly platform, trusted brand, and extensive product range. The company’s focus on retail investors and self-directed wealth management differentiates it from traditional asset managers, positioning it as a key player in the UK’s growing DIY investment market. With a reputation for reliability and customer service, Hargreaves Lansdown benefits from sticky client relationships and recurring revenue streams, though it faces increasing competition from low-cost digital platforms.

Revenue Profitability And Efficiency

Hargreaves Lansdown reported revenue of £764.9 million (GBp) for the period, with net income of £293.2 million (GBp), reflecting a robust profit margin. The company’s operating cash flow of £345.5 million (GBp) underscores its ability to convert earnings into cash efficiently, while minimal capital expenditures (£3.4 million GBp) indicate a capital-light business model. These metrics highlight strong operational execution and cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.62 (GBp) demonstrates solid earnings power, supported by its scalable platform and high-margin services. With negligible debt (£8.6 million GBp) and substantial cash reserves (£616.3 million GBp), Hargreaves Lansdown maintains excellent capital efficiency, allowing for reinvestment in growth initiatives or shareholder returns without financial strain.

Balance Sheet And Financial Health

Hargreaves Lansdown’s balance sheet is highly resilient, with £616.3 million (GBp) in cash and equivalents against minimal debt (£8.6 million GBp). This conservative leverage profile ensures financial flexibility and stability, reducing risk in volatile market conditions. The strong liquidity position supports both operational needs and strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its core platform offerings, benefiting from increasing retail investor participation. Its dividend policy remains shareholder-friendly, with a dividend per share of 43 (GBp), reflecting a commitment to returning capital while retaining sufficient funds for reinvestment. Future growth may hinge on expanding digital capabilities and capturing market share in the competitive UK wealth management space.

Valuation And Market Expectations

With a market capitalization of approximately £5.26 billion, Hargreaves Lansdown trades at a premium reflective of its market leadership and recurring revenue model. The beta of 0.619 suggests lower volatility relative to the broader market, aligning with its defensive positioning in financial services. Investors likely price in steady growth, though competitive pressures could impact long-term multiples.

Strategic Advantages And Outlook

Hargreaves Lansdown’s key advantages include its strong brand, scalable platform, and diversified revenue streams. The outlook remains positive, supported by secular trends in self-directed investing, though the company must navigate increasing competition and regulatory scrutiny. Strategic investments in technology and customer experience will be critical to maintaining its market position and driving future growth.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount