H

Hargreaves Lansdown PLC
F:DMB

Watchlist Manager
Hargreaves Lansdown PLC
F:DMB
Watchlist
Price: 10.94 EUR 1.11%
Market Cap: 5.2B EUR

Relative Value

The Relative Value of one DMB stock under the Base Case scenario is 9.66 EUR. Compared to the current market price of 10.94 EUR, Hargreaves Lansdown PLC is Overvalued by 12%.

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.

DMB Relative Value
Base Case
9.66 EUR
Overvaluation 12%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
23
Median 3Y
6.5
Median 5Y
6.8
Industry
3.3
Forward
6.6
vs History
24
vs Industry
27
Median 3Y
16.9
Median 5Y
17.5
Industry
15.5
Forward
15.7
vs History
41
vs Industry
20
Median 3Y
15.2
Median 5Y
15.2
Industry
10.3
vs History
45
vs Industry
22
Median 3Y
16
Median 5Y
16
Industry
12.2
vs History
33
vs Industry
7
Median 3Y
6.3
Median 5Y
6.5
Industry
1.3
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
11.1
Median 5Y
11.5
Industry
14.3
Forward
11.1
vs History
25
vs Industry
36
Median 3Y
11.6
Median 5Y
12
Industry
14.9
Forward
11.5
vs History
40
vs Industry
25
Median 3Y
13.4
Median 5Y
13.4
Industry
12.5
vs History
45
vs Industry
25
Median 3Y
13.9
Median 5Y
13.9
Industry
13.4
vs History
vs Industry
3
Median 3Y
8.7
Median 5Y
17.3
Industry
1

Multiples Across Competitors

DMB 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
F:DMB
5.3B EUR 6.9 17.9 11.7 12.1
US
Blackstone Inc
NYSE:BX
188B USD 14.3 69.4 29.9 30.1
US
BlackRock Inc
NYSE:BLK
166B USD 7.3 27.2 19.7 22.1
US
KKR & Co Inc
NYSE:KKR
113.6B USD 6.3 50.3 360.4 360.4
CA
Brookfield Corp
NYSE:BN
103B USD 1.4 124 11.6 17.6
ZA
Ninety One Ltd
JSE:NY1
87.2B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
84.5B USD 24 42.2 45.3 46
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
115.9B CAD 24 42.2 45.2 46
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
70.5B EUR 23.5 41.4 44.4 45.1
LU
Reinet Investments SCA
JSE:RNI
81B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
81B USD 4.1 16.2 76.7 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
H
Hargreaves Lansdown PLC
F:DMB
Average EV/EBITDA: 71.6
11.7
1%
11.7
US
Blackstone Inc
NYSE:BX
29.9
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.7
19%
1
US
KKR & Co Inc
NYSE:KKR
360.4
126%
2.9
CA
Brookfield Corp
NYSE:BN
11.6
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.3
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.2
243%
0.2
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
US
Bank of New York Mellon Corp
NYSE:BK
76.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
H
Hargreaves Lansdown PLC
F:DMB
Average EV/EBIT: 72.4
12.1
1%
12.1
US
Blackstone Inc
NYSE:BX
30.1
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.1
18%
1.2
US
KKR & Co Inc
NYSE:KKR
360.4
108%
3.3
CA
Brookfield Corp
NYSE:BN
17.6
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46
237%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46
237%
0.2
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
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A