investorscraft@gmail.com

Intrinsic ValueHamilton Lane Incorporated (HLNE)

Previous Close$146.12
Intrinsic Value
Upside potential
Previous Close
$146.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hamilton Lane Incorporated operates as a leading global private markets investment solutions provider, specializing in private equity, credit, and real assets. The firm serves institutional investors, including pension funds, endowments, and sovereign wealth funds, by offering customized investment strategies, advisory services, and data-driven insights. Its diversified platform spans primary fund commitments, secondary transactions, and direct co-investments, positioning it as a trusted partner in the rapidly growing private markets ecosystem. The company’s deep industry expertise, proprietary technology, and extensive network of relationships enable it to identify high-conviction opportunities while mitigating risks. Hamilton Lane differentiates itself through its ability to scale solutions across geographies and asset classes, catering to both large institutional clients and emerging investors. With private markets increasingly becoming a core allocation for institutional portfolios, the firm is well-positioned to capitalize on long-term secular trends favoring alternative investments. Its market leadership is reinforced by a strong brand, consistent performance, and a client-centric approach that prioritizes transparency and alignment of interests.

Revenue Profitability And Efficiency

Hamilton Lane reported revenue of $553.8 million for FY 2024, with net income of $140.9 million, reflecting a net margin of approximately 25.4%. Diluted EPS stood at $2.61, demonstrating solid earnings power. Operating cash flow was robust at $120.9 million, though capital expenditures were modest at -$11.1 million, indicating efficient capital deployment. The firm’s profitability metrics underscore its ability to monetize its advisory and investment management services effectively.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a recurring revenue model, driven by management fees and performance-based incentives. With $2.61 in diluted EPS, Hamilton Lane exhibits strong capital efficiency, leveraging its asset-light structure to generate high returns on equity. The firm’s operating cash flow of $120.9 million further highlights its ability to convert earnings into cash, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

Hamilton Lane maintains a solid balance sheet, with $114.6 million in cash and equivalents against total debt of $275.2 million, reflecting a manageable leverage profile. The firm’s liquidity position is sufficient to meet near-term obligations while supporting growth initiatives. Its financial health is further reinforced by consistent cash generation and disciplined capital management, providing flexibility for strategic investments or opportunistic share repurchases.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by increasing demand for private markets exposure. Its dividend policy is shareholder-friendly, with a dividend per share of $1.96, offering an attractive yield. Hamilton Lane’s ability to grow its assets under management and expand its product suite positions it well for sustained revenue and earnings growth, while maintaining a balanced approach to capital allocation.

Valuation And Market Expectations

Hamilton Lane’s valuation reflects its premium positioning in the private markets ecosystem, with investors likely pricing in its growth prospects and fee-related earnings stability. The market expects continued expansion in assets under management and margin resilience, driven by secular tailwinds in alternative investments. The firm’s valuation multiples align with its peer group, balancing growth potential with disciplined capital management.

Strategic Advantages And Outlook

Hamilton Lane’s strategic advantages include its global footprint, proprietary data capabilities, and longstanding client relationships. The outlook remains positive, supported by structural growth in private markets and the firm’s ability to innovate across its product offerings. Near-term challenges may include macroeconomic volatility, but its diversified revenue streams and strong execution track record provide resilience. The company is well-positioned to capitalize on long-term industry trends.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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