As of 2024-12-14, the Intrinsic Value of HICL Infrastructure PLC (HICL.L) is
168.82 GBP. This HICL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 115.00 GBP, the upside of HICL Infrastructure PLC is
46.80%.
The range of the Intrinsic Value is 122.47 - 287.25 GBP
168.82 GBP
Intrinsic Value
HICL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
122.47 - 287.25 |
168.82 |
46.8% |
| DCF (Growth 10y) |
123.18 - 264.43 |
163.30 |
42.0% |
| DCF (EBITDA 5y) |
87.08 - 117.75 |
103.23 |
-10.2% |
| DCF (EBITDA 10y) |
97.35 - 129.19 |
113.26 |
-1.5% |
| Fair Value |
36.11 - 36.11 |
36.11 |
-68.60% |
| P/E |
12.33 - 101.06 |
52.94 |
-54.0% |
| EV/EBITDA |
11.14 - 109.06 |
59.68 |
-48.1% |
| EPV |
85.25 - 108.78 |
97.01 |
-15.6% |
| DDM - Stable |
8.89 - 23.66 |
16.27 |
-85.8% |
| DDM - Multi |
155.27 - 214.47 |
175.55 |
52.7% |
HICL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,428.56 |
| Beta |
0.28 |
| Outstanding shares (mil) |
21.12 |
| Enterprise Value (mil) |
2,427.46 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.93% |
| Cost of Debt |
5.00% |
| WACC |
7.99% |