As of 2024-12-15, the Intrinsic Value of Brookfield Infrastructure Corp (BIPC) is
91.93 USD. This BIPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.63 USD, the upside of Brookfield Infrastructure Corp is
126.30%.
The range of the Intrinsic Value is 55.68 - 152.44 USD
91.93 USD
Intrinsic Value
BIPC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
55.68 - 152.44 |
91.93 |
126.3% |
| DCF (Growth 10y) |
87.94 - 199.66 |
129.96 |
219.9% |
| DCF (EBITDA 5y) |
60.17 - 90.74 |
72.80 |
79.2% |
| DCF (EBITDA 10y) |
90.17 - 136.78 |
110.08 |
170.9% |
| Fair Value |
-25.94 - -25.94 |
-25.94 |
-163.85% |
| P/E |
(91.31) - 133.88 |
10.55 |
-74.0% |
| EV/EBITDA |
27.86 - 86.55 |
51.47 |
26.7% |
| EPV |
(5.07) - 30.39 |
12.66 |
-68.8% |
| DDM - Stable |
(45.25) - (95.41) |
(70.33) |
-273.1% |
| DDM - Multi |
65.70 - 109.96 |
82.45 |
102.9% |
BIPC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,364.38 |
| Beta |
1.35 |
| Outstanding shares (mil) |
132.03 |
| Enterprise Value (mil) |
18,555.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.96% |
| Cost of Debt |
8.95% |
| WACC |
6.69% |