HOULIHAN LOKEY, INC. (HLI)
Investment Advice · Financial Services · $73M
Intrinsic Value (Consensus)
$92.40
Current Price
$124.40
Margin of Safety
-25.7%
25.7% Above Intrinsic Value
Value: $92
Price: $124
Valuation Model Estimates
Current Price: $124.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance