Is 3IN.L undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of 3I Infrastructure PLC (3IN.L) is 163.95 GBP. This 3IN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 315.00 GBP, the upside of 3I Infrastructure PLC is -48.00%. This means that 3IN.L is overvalued by 48.00%.
The range of the Intrinsic Value is 114.89 - 258.23 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 114.89 - 258.23 | 163.95 | -48.0% |
| DCF (Growth 10y) | 125.72 - 255.38 | 170.64 | -45.8% |
| DCF (EBITDA 5y) | 63.58 - 125.72 | 93.18 | -70.4% |
| DCF (EBITDA 10y) | 90.23 - 152.66 | 118.79 | -62.3% |
| Fair Value | 422.14 - 422.14 | 422.14 | 34.01% |
| P/E | 175.18 - 302.28 | 259.19 | -17.7% |
| EV/EBITDA | 28.02 - 130.96 | 83.16 | -73.6% |
| EPV | 248.20 - 348.16 | 298.18 | -5.3% |
| DDM - Stable | 234.13 - 572.06 | 403.09 | 28.0% |
| DDM - Multi | 155.77 - 288.28 | 201.52 | -36.0% |
| Market Cap (mil) | 2,926.18 |
| Beta | 0.58 |
| Outstanding shares (mil) | 9.29 |
| Enterprise Value (mil) | 3,520.18 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.98% |
| Cost of Debt | 5.20% |
| WACC | 9.13% |