Hargreaves Lansdown PLC
LSE:HL
Intrinsic Value
The intrinsic value of one HL stock under the Base Case scenario is 905.54 GBX. Compared to the current market price of 1 108.5 GBX, Hargreaves Lansdown PLC is Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hargreaves Lansdown PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Hargreaves Lansdown PLC
Balance Sheet Decomposition
Hargreaves Lansdown PLC
Current Assets | 1.4B |
Cash & Short-Term Investments | 637.8m |
Receivables | 789.3m |
Other Current Assets | 18.5m |
Non-Current Assets | 53.6m |
PP&E | 12.5m |
Intangibles | 40.6m |
Other Non-Current Assets | 500k |
Free Cash Flow Analysis
Hargreaves Lansdown PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Hargreaves Lansdown PLC
Revenue
|
764.9m
GBP
|
Operating Expenses
|
-383.8m
GBP
|
Operating Income
|
381.1m
GBP
|
Other Expenses
|
-87.9m
GBP
|
Net Income
|
293.2m
GBP
|
HL Profitability Score
Profitability Due Diligence
Hargreaves Lansdown PLC's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
Score
Hargreaves Lansdown PLC's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
HL Solvency Score
Solvency Due Diligence
Hargreaves Lansdown PLC's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
Hargreaves Lansdown PLC's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HL Price Targets Summary
Hargreaves Lansdown PLC
Dividends
Current shareholder yield for HL is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one HL stock under the Base Case scenario is 905.54 GBX.
Compared to the current market price of 1 108.5 GBX, Hargreaves Lansdown PLC is Overvalued by 18%.