As of 2026-04-04, the Intrinsic Value of GCP Infrastructure Investments Ltd (GCP.L) is 37.46 GBP. This GCP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.00 GBP, the upside of GCP Infrastructure Investments Ltd is -48.70%.
The range of the Intrinsic Value is 28.64 - 55.79 GBP
Based on its market price of 73.00 GBP and our intrinsic valuation, GCP Infrastructure Investments Ltd (GCP.L) is overvalued by 48.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.64 - 55.79 | 37.46 | -48.7% |
| DCF (Growth 10y) | 29.23 - 52.53 | 36.90 | -49.5% |
| DCF (EBITDA 5y) | 18.34 - 27.13 | 23.36 | -68.0% |
| DCF (EBITDA 10y) | 22.23 - 30.85 | 26.78 | -63.3% |
| Fair Value | 53.73 - 53.73 | 53.73 | -26.40% |
| P/E | 14.49 - 22.38 | 17.15 | -76.5% |
| EV/EBITDA | 12.11 - 22.44 | 18.27 | -75.0% |
| EPV | 24.78 - 31.47 | 28.13 | -61.5% |
| DDM - Stable | 17.59 - 46.53 | 32.06 | -56.1% |
| DDM - Multi | 31.76 - 49.52 | 37.67 | -48.4% |
| Market Cap (mil) | 623.59 |
| Beta | 0.41 |
| Outstanding shares (mil) | 8.54 |
| Enterprise Value (mil) | 630.85 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.35% |
| Cost of Debt | 5.57% |
| WACC | 10.18% |