As of 2024-12-11, the Intrinsic Value of Pantheon International PLC (PIN.L) is
255.36 GBP. This PIN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 340.00 GBP, the upside of Pantheon International PLC is
-24.90%.
The range of the Intrinsic Value is 190.97 - 379.96 GBP
255.36 GBP
Intrinsic Value
PIN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
190.97 - 379.96 |
255.36 |
-24.9% |
| DCF (Growth 10y) |
193.28 - 351.30 |
247.75 |
-27.1% |
| DCF (EBITDA 5y) |
137.93 - 183.35 |
153.53 |
-54.8% |
| DCF (EBITDA 10y) |
157.45 - 206.14 |
175.85 |
-48.3% |
| Fair Value |
183.57 - 183.57 |
183.57 |
-46.01% |
| P/E |
86.79 - 351.85 |
202.19 |
-40.5% |
| EV/EBITDA |
17.19 - 183.81 |
87.71 |
-74.2% |
| EPV |
316.15 - 398.00 |
357.08 |
5.0% |
| DDM - Stable |
56.60 - 133.38 |
94.99 |
-72.1% |
| DDM - Multi |
146.13 - 270.31 |
189.98 |
-44.1% |
PIN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,465.46 |
| Beta |
1.11 |
| Outstanding shares (mil) |
4.31 |
| Enterprise Value (mil) |
1,675.06 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.52% |
| Cost of Debt |
4.46% |
| WACC |
9.67% |