As of 2024-12-13, the Intrinsic Value of 3i Group PLC (III.L) is
5,275.21 GBP. This III.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3,631.00 GBP, the upside of 3i Group PLC is
45.30%.
The range of the Intrinsic Value is 4,590.26 - 6,224.78 GBP
5,275.21 GBP
Intrinsic Value
III.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4,590.26 - 6,224.78 |
5,275.21 |
45.3% |
| DCF (Growth 10y) |
5,661.80 - 7,648.29 |
6,497.86 |
79.0% |
| DCF (EBITDA 5y) |
5,393.38 - 8,352.49 |
6,757.66 |
86.1% |
| DCF (EBITDA 10y) |
6,299.13 - 9,528.40 |
7,738.01 |
113.1% |
| Fair Value |
9,912.20 - 9,912.20 |
9,912.20 |
172.99% |
| P/E |
5,281.23 - 7,689.11 |
6,550.76 |
80.4% |
| EV/EBITDA |
3,599.63 - 6,709.31 |
4,833.24 |
33.1% |
| EPV |
3,436.36 - 4,311.36 |
3,873.86 |
6.7% |
| DDM - Stable |
2,223.34 - 3,961.72 |
3,092.53 |
-14.8% |
| DDM - Multi |
3,232.45 - 4,592.46 |
3,801.40 |
4.7% |
III.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
35,129.67 |
| Beta |
1.00 |
| Outstanding shares (mil) |
9.67 |
| Enterprise Value (mil) |
36,022.67 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.25% |
| Cost of Debt |
5.23% |
| WACC |
11.04% |