The Discounted Cash Flow (DCF) valuation of Pantheon International PLC (PIN.L) is 263.26 GBP. With the latest stock price at 303.50 GBP, the upside of Pantheon International PLC based on DCF is -13.3%.
Based on the latest price of 303.50 GBP and our DCF valuation, Pantheon International PLC (PIN.L) is a sell. selling PIN.L stocks now will result in a potential gain of 13.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 10.6% | 9.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 194.45 - 397.22 | 263.26 |
| Upside | -35.9% - 30.9% | -13.3% |