Hi!
At a very basic level yes the $8m and $104m numbers are right. However the $8m number is based on only one quarter, so it may be wrong. Also, it includes nothing for carry, which could be quite valuable.
I would not compare the valuation of Helios with the other assets for three reasons.
Helios can turn on a dime. One big fund, or one successful investment, could flip it to profitability. It is a very different animal to say Trone, a profitable medical devices distributor carried at 9.4x ebitda.
For the majority of the other businesses, we have third party investor validation of the valuations.
HFP have no real incentive to value Helios correctly. It is an intangible and it makes no practical difference whether it is carried at $0 or $50m or $100m. So long as they can defend the assumptions in the DCF, they probably don't spend all that much time on it. The other valuations, however, have to be defended and justified to LPs in a very different way.
Finally, the share price is 50% of book value even if you exclude Helios completely. So it really is a free option.
Peer comparison is a lovely idea but - done right - very time consuming!
Pete