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: $125.00 DETAILS
HIGH: $182.00
LOW: $94.00
MEDIAN: $120.00
CONSENSUS: $125.00
UPSIDE: 45.91%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 85% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Fair Value Moderate
Trading 17.2% below fair value
Current Price $85.67
Bear Case $72.44 15.4% downside ($72.44 - $85.67) / $85.67 = -15.4% ROTCE 20.0% → 2.24x TBV
Fair Value $103.48 20.8% upside ($103.48 - $85.67) / $85.67 = 20.8% ROTCE 25.0% → 2.94x TBV
Bull Case $134.52 57.0% upside ($134.52 - $85.67) / $85.67 = 57.0% ROTCE 30.0% → 3.64x TBV

Adjust Assumptions

27.2%
11.1%

Key Value Driver

ROTCE (27.2%) vs. cost of equity (11.1%)

Implied Market Multiple 5.2x

Plain-Language Summary

With ROTCE of 27.2% vs. 11.1% cost of equity, fair P/TBV is 2.94x on $16.48 tangible book, implying $103.48 per share. DDM cross-check: $102.76.

Analyst Consensus (External Reference)

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

Average Target (10 analysts) $125.00
Analyst Range $94.00 – $182.00
Divergence from AlphaVal 17%

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