As of 2026-01-07, the Intrinsic Value of 3I Infrastructure PLC (3IN.L) is 362.21 GBP. This 3IN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 372.50 GBP, the upside of 3I Infrastructure PLC is -2.80%.
The range of the Intrinsic Value is 285.18 - 498.89 GBP
Based on its market price of 372.50 GBP and our intrinsic valuation, 3I Infrastructure PLC (3IN.L) is overvalued by 2.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 285.18 - 498.89 | 362.21 | -2.8% |
| DCF (Growth 10y) | 316.78 - 518.66 | 390.38 | 4.8% |
| DCF (EBITDA 5y) | 250.23 - 312.32 | 290.20 | -22.1% |
| DCF (EBITDA 10y) | 291.81 - 370.53 | 336.16 | -9.8% |
| Fair Value | 638.53 - 638.53 | 638.53 | 71.42% |
| P/E | 291.95 - 431.84 | 354.27 | -4.9% |
| EV/EBITDA | 274.60 - 380.54 | 324.02 | -13.0% |
| EPV | 236.99 - 311.85 | 274.42 | -26.3% |
| DDM - Stable | 307.67 - 696.95 | 502.31 | 34.8% |
| DDM - Multi | 249.59 - 429.46 | 314.80 | -15.5% |
| Market Cap (mil) | 3,428.96 |
| Beta | 0.58 |
| Outstanding shares (mil) | 9.21 |
| Enterprise Value (mil) | 3,772.96 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.17% |
| Cost of Debt | 4.58% |
| WACC | 9.72% |