Is BIPC undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of Brookfield Infrastructure Corp (BIPC) is 309.97 USD. This BIPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.05 USD, the upside of Brookfield Infrastructure Corp is 759.80%. This means that BIPC is undervalued by 759.80%.
The range of the Intrinsic Value is 254.46 - 390.04 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 254.46 - 390.04 | 309.97 | 759.8% |
| DCF (Growth 10y) | 335.46 - 488.80 | 398.39 | 1005.1% |
| DCF (EBITDA 5y) | 147.87 - 188.66 | 169.12 | 369.1% |
| DCF (EBITDA 10y) | 227.11 - 278.04 | 253.12 | 602.1% |
| Fair Value | -23.03 - -23.03 | -23.03 | -163.87% |
| P/E | (80.13) - 58.01 | (13.71) | -138.0% |
| EV/EBITDA | 81.61 - 148.83 | 108.05 | 199.7% |
| EPV | 86.57 - 109.59 | 98.08 | 172.1% |
| DDM - Stable | (34.25) - (68.04) | (51.14) | -241.9% |
| DDM - Multi | 21.94 - 35.24 | 27.16 | -24.7% |
| Market Cap (mil) | 4,759.68 |
| Beta | 1.67 |
| Outstanding shares (mil) | 132.03 |
| Enterprise Value (mil) | 16,365.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.25% |
| Cost of Debt | 5.00% |
| WACC | 4.93% |