H

Hargreaves Lansdown PLC
LSE:HL

Watchlist Manager
Hargreaves Lansdown PLC
LSE:HL
Watchlist
Price: 1 108.5 GBX Market Closed
Market Cap: 5.3B GBX

Relative Value

The Relative Value of one HL stock under the Base Case scenario is 983.35 GBX. Compared to the current market price of 1 108.5 GBX, Hargreaves Lansdown PLC is Overvalued by 11%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HL Relative Value
Base Case
983.35 GBX
Overvaluation 11%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
23
Median 3Y
6.6
Median 5Y
6.8
Industry
3.3
Forward
6.6
vs History
23
vs Industry
27
Median 3Y
17.2
Median 5Y
17.6
Industry
15.6
Forward
15.7
vs History
41
vs Industry
20
Median 3Y
15.2
Median 5Y
15.2
Industry
10.2
vs History
44
vs Industry
22
Median 3Y
16
Median 5Y
16
Industry
12
vs History
33
vs Industry
7
Median 3Y
6.3
Median 5Y
6.5
Industry
1.4
vs History
25
vs Industry
34
Median 3Y
5.8
Median 5Y
6
Industry
5
Forward
5.8
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
25
vs Industry
39
Median 3Y
11.2
Median 5Y
11.5
Industry
14.2
Forward
11.1
vs History
25
vs Industry
36
Median 3Y
11.7
Median 5Y
12
Industry
14.9
Forward
11.5
vs History
39
vs Industry
25
Median 3Y
13.4
Median 5Y
13.4
Industry
12.7
vs History
44
vs Industry
25
Median 3Y
13.9
Median 5Y
13.9
Industry
13.6
vs History
vs Industry
3
Median 3Y
-10.8
Median 5Y
17
Industry
1

Multiples Across Competitors

HL Competitors Multiples
Hargreaves Lansdown PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Hargreaves Lansdown PLC
LSE:HL
5.3B GBP 6.9 17.9 11.7 12.1
US
Blackstone Inc
NYSE:BX
190.2B USD 14.4 70.2 30.3 30.4
US
BlackRock Inc
NYSE:BLK
168.1B USD 7.3 27.6 19.9 22.4
US
KKR & Co Inc
NYSE:KKR
119.2B USD 6.6 52.8 374.4 374.4
CA
Brookfield Corp
NYSE:BN
107B USD 1.4 128.7 11.8 17.8
ZA
Ninety One Ltd
JSE:NY1
89.2B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
86.4B USD 24.6 43.2 46.2 47
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.1B CAD 24.7 43.5 46.6 47.3
US
Bank of New York Mellon Corp
NYSE:BK
83.4B USD 4.2 16.6 78.1 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
71.1B EUR 23.5 41.4 44.4 45.1
LU
Reinet Investments SCA
JSE:RNI
80.6B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
H
Hargreaves Lansdown PLC
LSE:HL
Average EV/EBITDA: 73.7
11.7
1%
11.7
US
Blackstone Inc
NYSE:BX
30.3
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.9
19%
1
US
KKR & Co Inc
NYSE:KKR
374.4
134%
2.8
CA
Brookfield Corp
NYSE:BN
11.8
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.2
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.6
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
78.1
N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.4
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
H
Hargreaves Lansdown PLC
LSE:HL
Average EV/EBIT: 74.6
12.1
1%
12.1
US
Blackstone Inc
NYSE:BX
30.4
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.4
18%
1.2
US
KKR & Co Inc
NYSE:KKR
374.4
126%
3
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
47
237%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.3
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.1
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A