As of 2024-12-13, the Intrinsic Value of Sequoia Economic Infrastructure Income Fund Ltd (SEQI.L) is 113.13 GBP. This SEQI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.80 GBP, the upside of Sequoia Economic Infrastructure Income Fund Ltd is 41.80%.

The range of the Intrinsic Value is 83.15 - 186.35 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	83.15 - 186.35	113.13	41.8%
DCF (Growth 10y)	85.81 - 177.63	112.81	41.4%
DCF (EBITDA 5y)	73.42 - 85.77	78.78	-1.3%
DCF (EBITDA 10y)	78.85 - 96.75	86.76	8.7%
Fair Value	188.67 - 188.67	188.67	136.43%
P/E	66.56 - 91.85	76.78	-3.8%
EV/EBITDA	65.28 - 83.18	72.38	-9.3%
EPV	6.77 - 8.86	7.81	-90.2%
DDM - Stable	42.22 - 96.03	69.12	-13.4%
DDM - Multi	48.43 - 76.11	58.52	-26.7%