HOULIHAN LOKEY, INC. (HLI)
Investment Advice · Financial Services · $84M
Intrinsic Value (Consensus)
$92.40
Current Price
$143.16
Margin of Safety
-35.5%
35.5% Above Intrinsic Value
Value: $92
Price: $143
Valuation Model Estimates
Current Price: $143.16
DCF (Discounted Cash Flow)
$20905.68
Graham Number
$393.72
Earnings Power Value
$60.39
Relative Value (P/E)
$124.40
Dividend Discount Model
$17.51
Consensus Value
$92.40
Model Assumptions
Discount Rate
10.3%
Growth Rate
6.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
69
Profitability
25/25
Strength
24/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Strong profitability — ROE of 65% (above 20% is excellent)
Low debt — conservative balance sheet
High free cash flow yield (810.2%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $6.22
- EPS (Forward)
- $6.65
- Book Value
- $1107.67
- P/E Ratio
- 20.0
- Forward P/E
- 18.7
- PEG Ratio
- —
- ROE
- 65.4%
- Debt/Equity
- 9%
- Revenue Growth
- 9.5%
- Earnings Growth
- 6.9%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance