Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
PINT Pantheon Infrastructure PLC
P

Pantheon Infrastructure PLC
LSE:PINT

Watchlist Manager
Pantheon Infrastructure PLC
LSE:PINT
Watchlist
Price: 117 GBX -0.34% Market Closed
Market Cap: £548.3m
Write Note Create Alert

DCF Value

The DCF Value for Pantheon Infrastructure PLC (PINT) under the Base Case is GBX. Compared with the current market price of 117 GBX, the stock appears .

PINT DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 26.5%
Net Margin 74.4%42.7%
Cash Flow Conversion 92%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 9.1%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue PINT Research

Summary
PINT intrinsic value, competitors valuation, and company profile.
DCF Valuation
PINT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PINT stock valuation using valuation multiples.
Wall St Estimates
PINT price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PINT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate