As of 2025-06-21, the Intrinsic Value of Infratil Ltd (IFT.NZ) is 5.23 NZD. This IFT.NZ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10.70 NZD, the upside of Infratil Ltd is -51.10%.
The range of the Intrinsic Value is (0.19) - 41.13 NZD
Based on its market price of 10.70 NZD and our intrinsic valuation, Infratil Ltd (IFT.NZ) is overvalued by 51.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.85) - 9.10 | (3.02) | -128.3% |
| DCF (Growth 10y) | (0.19) - 41.13 | 5.23 | -51.1% |
| DCF (EBITDA 5y) | 8.19 - 16.64 | 13.28 | 24.1% |
| DCF (EBITDA 10y) | 15.22 - 31.38 | 24.10 | 125.3% |
| Fair Value | -7.39 - -7.39 | -7.39 | -169.10% |
| P/E | (6.12) - (6.86) | (6.93) | -164.7% |
| EV/EBITDA | 1.14 - 12.61 | 6.14 | -42.6% |
| EPV | 1.88 - 5.94 | 3.91 | -63.4% |
| DDM - Stable | (2.89) - (11.24) | (7.06) | -166.0% |
| DDM - Multi | (1.27) - (3.94) | (1.94) | -118.1% |
| Market Cap (mil) | 10,358.56 |
| Beta | 0.82 |
| Outstanding shares (mil) | 968.09 |
| Enterprise Value (mil) | 17,114.16 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.76% |
| Cost of Debt | 5.50% |
| WACC | 7.16% |