The Discounted Cash Flow (DCF) valuation of Pantheon International PLC (PIN.L) is 255.36 GBP. With the latest stock price at 335.00 GBP, the upside of Pantheon International PLC based on DCF is -23.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 10.6% | 9.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 190.97 - 379.96 | 255.36 |
| Upside | -43.0% - 13.4% | -23.8% |