As of 2024-12-15, the Intrinsic Value of 3I Infrastructure PLC (3IN.L) is
305.44 GBP. This 3IN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 310.00 GBP, the upside of 3I Infrastructure PLC is
-1.50%.
The range of the Intrinsic Value is 228.98 - 452.66 GBP
305.44 GBP
Intrinsic Value
3IN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
228.98 - 452.66 |
305.44 |
-1.5% |
| DCF (Growth 10y) |
243.88 - 445.54 |
313.72 |
1.2% |
| DCF (EBITDA 5y) |
207.93 - 306.46 |
236.44 |
-23.7% |
| DCF (EBITDA 10y) |
229.00 - 332.37 |
263.13 |
-15.1% |
| Fair Value |
439.76 - 439.76 |
439.76 |
41.86% |
| P/E |
283.51 - 504.41 |
308.57 |
-0.5% |
| EV/EBITDA |
147.40 - 253.09 |
193.02 |
-37.7% |
| EPV |
251.67 - 349.95 |
300.81 |
-3.0% |
| DDM - Stable |
243.53 - 595.92 |
419.73 |
35.4% |
| DDM - Multi |
236.19 - 441.42 |
306.96 |
-1.0% |
3IN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,951.52 |
| Beta |
0.58 |
| Outstanding shares (mil) |
9.52 |
| Enterprise Value (mil) |
3,456.52 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.99% |
| Cost of Debt |
5.06% |
| WACC |
9.12% |