As of 2024-12-15, the Intrinsic Value of RM Infrastructure Income PLC (RMII.L) is 58.24 GBP. This RMII.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.00 GBP, the upside of RM Infrastructure Income PLC is -19.10%.

The range of the Intrinsic Value is 45.28 - 97.30 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	45.28 - 97.30	58.24	-19.1%
DCF (Growth 10y)	46.99 - 96.57	59.59	-17.2%
DCF (EBITDA 5y)	64.13 - 78.16	70.54	-2.0%
DCF (EBITDA 10y)	57.59 - 81.59	67.73	-5.9%
Fair Value	78.42 - 78.42	78.42	8.91%
P/E	71.95 - 72.14	72.05	0.1%
EV/EBITDA	71.97 - 72.10	72.04	0.0%
EPV	68.67 - 119.52	94.10	30.7%
DDM - Stable	19.27 - 38.50	28.88	-59.9%
DDM - Multi	34.51 - 45.39	38.82	-46.1%