Valuation Pantheon Infrastructure PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:08 13/03/2026 GMT			5-day change	1st Jan Change
113.50 ^GBX	+0.89%		-2.16%	+4.61%

03-03	Kier Group plc Announces Directorate Changes	CI
02-23	Pantheon Infrastructure plc Announces Revolving Credit Facility	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Capitalization ¹	397	418	531.9	531.9	-
Change	-	5.29%	27.24%	0%	-
Enterprise Value (EV) ¹	367.6	394.2	521.3	523.1	528.3
Change	-	7.24%	32.24%	0.35%	0.98%
P/E ratio	-	-	-	-	-
PBR	-	-	-	-	-
PEG	-	-	-	-	-
Capitalization / Revenue	-	-	-	-	-
EV / Revenue	-	-	-	-	-
EV / EBITDA	-	-	-	-	-
EV / EBIT	7.41x	5.26x	7.49x	5.45x	6.58x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	0.04	0.042	0.042	0.0433	0.0446
Rate of return	4.76%	4.71%	3.7%	3.81%	3.93%
EPS ²	-	-	-	-	-
Distribution rate	-	-	-	-	-
Net sales	-	-	-	-	-
EBITDA	-	-	-	-	-
EBIT ¹	49.58	75	69.64	95.95	80.28
Net income	-	-	-	-	-
Net Debt ¹	-29.36	-23.78	-10.56	-8.74	-3.595
Reference price ²	0.840	0.892	1.135	1.135	1.135
Nbr of stocks (in thousands)	472,615	468,625	468,625	468,625	-
Announcement Date	03/04/24	01/04/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PANTHEON INFRASTRUCTURE PLC	-	-	-	3.7%	704M
MACQUARIE KOREA INFRASTRUCTURE FUND	15.79x	14x	-	6.7%	3.64B
Average	15.79x	14.00x		5.2%	2.17B
Weighted average by Cap.	15.79x	14.00x		6.21%