Hamilton Lane Incorporated logo HLNE - Hamilton Lane Incorporated

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 7
HOLD 2
SELL 1
STRONG
SELL
0
| PRICE TARGET: $131.60 DETAILS
HIGH: $182.00
LOW: $94.00
MEDIAN: $128.00
CONSENSUS: $131.60
UPSIDE: 23.13%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 85% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Overvalued Mild
Trading 3.3% above fair value
Current Price $106.88
Bear Case $72.44 32.2% downside ($72.44 - $106.88) / $106.88 = -32.2% ROTCE 20.0% → 2.37x TBV
Fair Value $103.48 3.2% downside ($103.48 - $106.88) / $106.88 = -3.2% ROTCE 25.0% → 3.11x TBV
Bull Case $134.52 25.9% upside ($134.52 - $106.88) / $106.88 = 25.9% ROTCE 30.0% → 3.85x TBV

Adjust Assumptions

27.2%
10.8%

Key Value Driver

ROTCE (27.2%) vs. cost of equity (10.8%)

Implied Market Multiple 6.49x

Plain-Language Summary

With ROTCE of 27.2% vs. 10.8% cost of equity, fair P/TBV is 3.11x on $16.48 tangible book, implying $103.48 per share. DDM cross-check: $122.93.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (10 analysts) $131.60
Analyst Range $94.00 – $182.00
Divergence from AlphaVal 21%

Warnings

Traditional cash flow models don't work well for banks — lending activity distorts how much cash the business actually generates.
Common valuation shortcuts don't apply here — for banks, interest payments are a core business cost, not overhead.

Key Risks

  • Book value quality matters as much as level — check loan loss reserves
  • Interest rate sensitivity creates non-linear earnings surprises
  • Insurance reserving is actuarial, not financial — errors emerge slowly