Valuation Pantheon Infrastructure PLC

Equities

Delayed London S.E. Other stock markets 09:17:09 08/07/2025 BST			5-day change	1st Jan Change
101.22 ^GBX	+0.71%		-0.77%	+13.47%

06-23	Pantheon Infrastructure PLC(LSE:PINT) added to FTSE 250 Index	CI
06-23	Pantheon Infrastructure PLC(LSE:PINT) added to FTSE 350 Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Capitalization ¹	397	418	471	-	-
Change	-	5.29%	12.67%	-	-
Enterprise Value (EV) ¹	367.6	394.2	460.4	462.2	467.4
Change	-	7.24%	16.79%	0.39%	1.11%
P/E ratio	-	-	-	-	-
PBR	-	-	-	-	-
PEG	-	-	-	-	-
Capitalization / Revenue	-	-	-	-	-
EV / Revenue	-	-	-	-	-
EV / EBITDA	-	-	-	-	-
EV / EBIT	7.41x	5.26x	6.61x	4.82x	5.82x
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%	4.18%	4.3%	4.43%
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	1.005	1.005	1.005
Nbr of stocks (in thousands)	472,615	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	-	-	-	4.18%	643M
FS KKR CAPITAL CORP.	9.33x	8.62x	-	13.07%	5.93B
MACQUARIE KOREA INFRASTRUCTURE FUND	15.04x	13.43x	-	6.61%	4.03B
Average	12.18x	11.02x		7.95%	3.53B
Weighted average by Cap.	11.64x	10.57x		10.08%