Valuation HarbourVest Global Private Equity Ltd.

Equities

Market Closed - London S.E. Other stock markets 16:35:18 15/05/2026 BST			5-day change	1st Jan Change
3,280.00 ^GBX	+0.46%		+1.55%	+4.63%

04-14	HarbourVest Global hails "unprecedented" tender offer in returns plan	AN
04-14	HVPE to Boost Shareholder Returns via $400 Million Tender Offer, $100 Million Share Buyback	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2020	2021	2022	2023	2024	2025
Capitalization ¹	1,934	2,048	2,974	2,153	2,287	2,548
Change	-	5.9%	45.21%	-27.6%	6.18%	11.44%
Enterprise Value (EV) ¹	1,804	2,070	2,690	1,956	2,421	2,905
Change	-	14.77%	29.97%	-27.3%	23.8%	19.98%
P/E ratio	6.94x	3.06x	2.83x	-33x	18.9x	12.2x
PBR	0.88x	0.71x	0.76x	0.56x	0.58x	0.63x
PEG	-	0x	0x	0x	-0x	0.2x
Capitalization / Revenue	6.64x	3x	2.8x	-42.3x	15.3x	9.73x
EV / Revenue	6.19x	3.03x	2.53x	-38.5x	16.2x	11.1x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	6.43x	3.07x	2.56x	-31.2x	17.5x	11.7x
EV / FCF	10.4x	4.93x	4.09x	-47.7x	29.1x	20.9x
FCF Yield	9.63%	20.3%	24.5%	-2.09%	3.43%	4.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	3.49	8.387	13.14	-0.8245	1.56	2.808
Distribution rate	-	-	-	-	-	-
Net sales ¹	291.4	683.7	1,064	-50.86	149.2	261.8
EBITDA	-	-	-	-	-	-
EBIT ¹	280.3	674.4	1,053	-62.77	138	248.6
Net income ¹	278.7	669.8	1,049	-65.22	121.1	208.5
Net Debt ¹	-130.6	21.58	-284	-197.5	134.8	357
Reference price ²	24.22	25.65	37.24	27.22	29.43	34.31
Nbr of stocks (in thousands)	79,862	79,862	79,862	79,105	77,684	74,277
Announcement Date	24/06/20	28/05/21	27/05/22	26/05/23	30/05/24	29/05/25

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HARBOURVEST GLOBAL PRIVATE EQUITY LTD.	-	-	-	-	3.07B
BLACKSTONE INC.	19.68x	6.84x	13.11x	4.38%	92.6B
KKR & CO. INC.	26.86x	8.4x	13.36x	0.81%	87.07B
ARES MANAGEMENT CORPORATION	20.59x	5.96x	13.8x	4.39%	27.83B
AMUNDI	11.79x	4.59x	9x	5.53%	20.04B
THE CARLYLE GROUP INC.	13.16x	4.48x	12.67x	2.92%	17.29B
FRANKLIN RESOURCES, INC.	18.51x	1.81x	6.88x	4.13%	16.54B
ARES CAPITAL CORPORATION	12.15x	9.27x	-	10.16%	13.57B
HDFC ASSET MANAGEMENT COMPANY LIMITED	39.61x	-	-	1.95%	12.07B
Average	20.29x	5.91x	11.47x	4.28%	32.23B
Weighted average by Cap.	21.42x	6.75x	12.53x	3.45%