As of 2025-05-16, the Intrinsic Value of Pantheon International PLC (PIN.L) is 263.26 GBP. This PIN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 303.50 GBP, the upside of Pantheon International PLC is -13.30%.
The range of the Intrinsic Value is 194.45 - 397.22 GBP
Based on its market price of 303.50 GBP and our intrinsic valuation, Pantheon International PLC (PIN.L) is overvalued by 13.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 194.45 - 397.22 | 263.26 | -13.3% |
| DCF (Growth 10y) | 196.99 - 366.37 | 255.09 | -16.0% |
| DCF (EBITDA 5y) | 116.32 - 212.59 | 168.48 | -44.5% |
| DCF (EBITDA 10y) | 144.01 - 229.60 | 187.94 | -38.1% |
| Fair Value | 520.07 - 520.07 | 520.07 | 71.36% |
| P/E | 214.87 - 277.09 | 252.01 | -17.0% |
| EV/EBITDA | 72.91 - 212.99 | 132.56 | -56.3% |
| EPV | 310.08 - 391.92 | 351.00 | 15.7% |
| DDM - Stable | 159.10 - 373.55 | 266.32 | -12.2% |
| DDM - Multi | 156.15 - 285.13 | 201.81 | -33.5% |
| Market Cap (mil) | 1,317.07 |
| Beta | 1.11 |
| Outstanding shares (mil) | 4.34 |
| Enterprise Value (mil) | 1,553.57 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.58% |
| Cost of Debt | 4.46% |
| WACC | 9.61% |