The Discounted Cash Flow (DCF) valuation of 3I Infrastructure PLC (3IN.L) is 394.31 GBP. With the latest stock price at 338.00 GBP, the upside of 3I Infrastructure PLC based on DCF is 16.7%.
Based on the latest price of 338.00 GBP and our DCF valuation, 3I Infrastructure PLC (3IN.L) is a buy. buying 3IN.L stocks now will result in a potential gain of 16.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.6% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 305.45 - 563.67 | 394.31 |
| Upside | -9.6% - 66.8% | 16.7% |