Company Valuation: HarbourVest Global Private Equity Ltd.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026
Market Cap 1 2,048 2,974 2,153 2,287 2,548 3,091
Change - 45.21% -27.6% 6.18% 11.44% 21.3%
Enterprise Value (EV) 1 2,070 2,690 1,956 2,421 2,905 3,538
Change - 29.97% -27.3% 23.8% 19.98% 21.77%
P/E 3.06x 2.83x -33x 18.9x 12.2x 9.28x
PBR 0.71x 0.76x 0.56x 0.58x 0.63x 0.72x
PEG - 0x 0x -0x 0.2x 0.1x
Capitalization / Revenue 3x 2.8x -42.3x 15.3x 9.73x 7.81x
EV / Revenue 3.03x 2.53x -38.5x 16.2x 11.1x 8.93x
EV / EBITDA - - - - - -
EV / EBIT 3.07x 2.56x -31.2x 17.5x 11.7x 9.28x
EV / FCF 4.93x 4.09x -47.7x 29.1x 20.9x 17.1x
FCF Yield 20.3% 24.5% -2.09% 3.43% 4.8% 5.86%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 8.387 13.14 -0.8245 1.56 2.808 4.637
Distribution rate - - - - - -
Net sales 1 683.7 1,064 -50.86 149.2 261.8 396
EBITDA - - - - - -
EBIT 1 674.4 1,053 -62.77 138 248.6 381.2
Net income 1 669.8 1,049 -65.22 121.1 208.5 333.2
Net Debt 1 21.58 -284 -197.5 134.8 357 446.6
Reference price 2 25.65 37.24 27.22 29.43 34.31 43.01
Nbr of stocks (in thousands) 79,862 79,862 79,105 77,684 74,277 71,867
Announcement Date 28/05/21 27/05/22 26/05/23 30/05/24 29/05/25 28/05/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.11B
22.39x6.1x13.18x1.94% 182B
13.92x3.36x - 2.58% 148B
15.83x7.25x - 1.56% 99.4B
20.04x7.14x12.73x4.26% 95.57B
19.77x10.21x17.44x0.81% 86.6B
25.05x13.1x21.62x3.78% 84.77B
13.98x11.43x9.2x1.91% 68.93B
12.31x4.75x - 2.12% 45.05B
Average 17.91x 7.92x 14.83x 2.37% 90.35B
Weighted average by Cap. 18.49x 7.41x 14.66x 2.36%

Y-o-Y evolution of P/E

Valuation ratios - P/E - HarbourVest Global Private Equity Ltd.

Historical PBR trend

Valuation ratios - PBR - HarbourVest Global Private Equity Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - HarbourVest Global Private Equity Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - HarbourVest Global Private Equity Ltd.

  1. Stock Market
  2. Stocks
  3. HVPE Stock
  4. Valuation HarbourVest Global Private Equity Ltd.