As of 2024-12-14, the Intrinsic Value of Pantheon Infrastructure PLC (PINT.L) is 72.08 GBP. This PINT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.00 GBP, the upside of Pantheon Infrastructure PLC is -20.80%.

The range of the Intrinsic Value is 65.22 - 81.20 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	65.22 - 81.20	72.08	-20.8%
DCF (Growth 10y)	69.00 - 82.86	75.06	-17.5%
DCF (EBITDA 5y)	75.08 - 81.24	78.06	-14.2%
DCF (EBITDA 10y)	73.39 - 82.91	77.90	-14.4%
Fair Value	427.13 - 427.13	427.13	369.37%
P/E	90.55 - 91.20	90.88	-0.1%
EV/EBITDA	91.21 - 91.25	91.23	0.3%
EPV	27.88 - 31.83	29.86	-67.2%
DDM - Stable	31.99 - 52.33	42.16	-53.7%
DDM - Multi	20.85 - 26.16	23.19	-74.5%