As of 2024-12-15, the Intrinsic Value of GCP Infrastructure Investments Ltd (GCP.L) is 32.63 GBP. This GCP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.90 GBP, the upside of GCP Infrastructure Investments Ltd is -53.30%.

The range of the Intrinsic Value is 20.76 - 64.29 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	20.76 - 64.29	32.63	-53.3%
DCF (Growth 10y)	21.73 - 60.53	32.44	-53.6%
DCF (EBITDA 5y)	8.27 - 20.22	14.70	-79.0%
DCF (EBITDA 10y)	12.85 - 24.81	18.83	-73.1%
Fair Value	42.34 - 42.34	42.34	-39.43%
P/E	9.98 - 19.54	12.67	-81.9%
EV/EBITDA	(1.81) - 17.88	7.09	-89.9%
EPV	61.26 - 86.48	73.87	5.7%
DDM - Stable	13.81 - 41.64	27.73	-60.3%
DDM - Multi	28.67 - 48.80	34.81	-50.2%