The Discounted Cash Flow (DCF) valuation of Pantheon Infrastructure PLC (PINT.L) is 90.01 GBP. With the latest stock price at 106.00 GBP, the upside of Pantheon Infrastructure PLC based on DCF is -15.1%.
Based on the latest price of 106.00 GBP and our DCF valuation, Pantheon Infrastructure PLC (PINT.L) is a sell. selling PINT.L stocks now will result in a potential gain of 15.1%.
| Range | Selected | |
| WACC / Discount Rate | 19.2% - 22.1% | 20.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 82.21 - 100.13 | 90.01 |
| Upside | -22.4% - -5.5% | -15.1% |