investorscraft@gmail.com

Intrinsic Value3i Group plc (III.L)

Previous Close£3,351.00
Intrinsic Value
Upside potential
Previous Close
£3,351.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

3i Group plc is a leading private equity and infrastructure investment firm with a diversified portfolio spanning mature companies, growth capital, and leveraged buyouts across Europe, North America, and Asia. The firm operates through two primary segments: private equity, focusing on sectors like business services, consumer, healthcare, and industrials, and infrastructure, targeting utilities, transportation, and social infrastructure. Its investment strategy combines majority and minority stakes, typically deploying between £5 million and £300 million in companies with enterprise values of £100 million to £500 million. 3i’s market position is strengthened by its sector-specific expertise, global reach, and active portfolio management, including board participation in infrastructure investments. The firm’s ability to leverage proprietary and third-party capital enhances its competitive edge in sourcing and scaling high-potential assets. With a history dating back to 1945, 3i has established itself as a trusted partner for mid-market and large-scale investments, benefiting from its deep industry networks and operational expertise.

Revenue Profitability And Efficiency

3i Group reported revenue of £3.98 billion and net income of £3.84 billion for FY 2024, reflecting strong profitability. The firm’s diluted EPS stood at 397 GBp, underscoring its earnings capacity. Operating cash flow was £366 million, while capital expenditures were minimal at -£3 million, indicating efficient capital deployment and a focus on high-return investments.

Earnings Power And Capital Efficiency

The firm’s earnings power is evident in its robust net income and EPS, supported by a diversified investment portfolio. Capital efficiency is highlighted by its ability to generate substantial returns with relatively low capital expenditures, leveraging its expertise in value creation across private equity and infrastructure assets.

Balance Sheet And Financial Health

3i Group maintains a solid balance sheet with £358 million in cash and equivalents and £1.25 billion in total debt. The firm’s financial health is further reinforced by its strong profitability and cash flow generation, providing flexibility for future investments and dividend distributions.

Growth Trends And Dividend Policy

3i Group has demonstrated consistent growth, supported by its diversified investment strategy and active portfolio management. The firm’s dividend policy is shareholder-friendly, with a dividend per share of 65 GBp, reflecting its commitment to returning capital while maintaining growth investments.

Valuation And Market Expectations

With a market capitalization of approximately £39.75 billion and a beta of 1.28, 3i Group is positioned as a higher-risk, higher-reward investment in the asset management sector. Market expectations are likely anchored on its ability to sustain strong returns from its private equity and infrastructure portfolios.

Strategic Advantages And Outlook

3i Group’s strategic advantages include its sector expertise, global reach, and active management approach. The outlook remains positive, driven by its ability to identify and scale high-potential investments, though macroeconomic volatility could pose challenges. The firm’s long-term track record and disciplined investment approach provide a solid foundation for future growth.

Sources

Company filings, investor presentations, and Bloomberg data.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount