Pantheon Infrastructure PLC

LSE:PINT Stock Report

Market Cap: UK£533.3m

Pantheon Infrastructure Valuation

Is PINT undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Future Cash Flow Value

  • Significantly Below Future Cash Flow Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Future Cash Flow Value

What is the Fair Price of PINT when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: PINT (£1.14) is trading below our estimate of future cash flow value (£1.59)

Significantly Below Future Cash Flow Value: PINT is trading below future cash flow value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for PINT?

Key metric: As PINT is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for PINT. This is calculated by dividing PINT's market cap by their current earnings.
What is PINT's PE Ratio?
PE Ratio6.9x
EarningsUK£77.82m
Market CapUK£533.30m

Price to Earnings Ratio vs Peers

How does PINT's PE Ratio compare to its peers?

The above table shows the PE ratio for PINT vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average24.8x
FGEN Foresight Environmental Infrastructure
69.7xn/aUK£501.3m
POLN Pollen Street Group
8.9x7.09%UK£511.0m
IPO IP Group
8.5x42.00%UK£562.7m
FSG Foresight Group Holdings
12.4x22.10%UK£482.7m
PINT Pantheon Infrastructure
6.9xn/aUK£533.3m

Price-To-Earnings vs Peers: PINT is good value based on its Price-To-Earnings Ratio (6.9x) compared to the peer average (22.5x).

Historical Price to Earnings Ratio

Historical Price to Earnings Ratio compares a stock's price to its earnings over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Earnings Ratio vs Industry

How does PINT's PE Ratio compare vs other companies in the GB Capital Markets Industry?

5 CompaniesPrice / EarningsEstimated GrowthMarket Cap
IX. i(x) Net Zero
0.1xn/aUS$8.94m
JIM Jarvis Securities
0.7xn/aUS$5.37m
SURE Sure Ventures
1xn/aUS$3.71m
MFAI Mindflair
1.6xn/aUS$2.08m
PINT 6.9xIndustry Avg. 12.6xNo. of Companies12PE01020304050+
5 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: PINT is good value based on its Price-To-Earnings Ratio (6.9x) compared to the UK Capital Markets industry average (12.6x).

Price to Earnings Ratio vs Fair Ratio

What is PINT's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

PINT PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio6.9x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate PINT's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst PINT forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUK£1.14
UK£1.30
+13.60%
1.93%UK£1.32UK£1.27n/a2
Jun ’27UK£1.15
UK£1.30
+12.80%
1.93%UK£1.32UK£1.27n/a2
May ’27UK£1.17
UK£1.30
+10.49%
1.93%UK£1.32UK£1.27n/a2
Apr ’27UK£1.10
UK£1.30
+17.73%
1.93%UK£1.32UK£1.27n/a2
Mar ’27UK£1.19
UK£1.30
+9.28%
1.93%UK£1.32UK£1.27n/a2
Feb ’27UK£1.14
UK£1.30
+14.10%
1.93%UK£1.32UK£1.27n/a2
Jan ’27UK£1.09
UK£1.20
+10.29%
4.54%UK£1.27UK£1.14n/a3
Dec ’26UK£1.04
UK£1.20
+15.06%
4.54%UK£1.27UK£1.14n/a3
Nov ’26UK£1.05
UK£1.20
+14.51%
4.54%UK£1.27UK£1.14n/a3
Oct ’26UK£1.10
UK£1.18
+7.58%
5.87%UK£1.27UK£1.10n/a3
Sep ’26UK£1.06
UK£1.18
+11.63%
5.87%UK£1.27UK£1.10n/a3
Aug ’26UK£1.04
UK£1.18
+13.78%
5.87%UK£1.27UK£1.10n/a3
Jul ’26UK£1.02
UK£1.18
+16.01%
5.87%UK£1.27UK£1.10n/a3
Jun ’26UK£1.03
UK£1.23
+19.51%
3.67%UK£1.27UK£1.18UK£1.152
May ’26UK£0.99
UK£1.23
+24.24%
3.67%UK£1.27UK£1.18UK£1.172
Apr ’26UK£0.96
UK£1.17
+21.35%
1.29%UK£1.18UK£1.15UK£1.102
Mar ’26UK£0.92
UK£1.17
+26.63%
1.29%UK£1.18UK£1.15UK£1.192
Feb ’26UK£0.89
UK£1.17
+30.61%
1.29%UK£1.18UK£1.15UK£1.142
Jan ’26UK£0.89
UK£1.17
+30.61%
1.29%UK£1.18UK£1.15UK£1.092
Dec ’25UK£0.89
UK£1.11
+24.16%
4.07%UK£1.15UK£1.06UK£1.042
Nov ’25UK£0.90
UK£1.04
+15.04%
9.52%UK£1.15UK£0.91UK£1.053
Oct ’25UK£0.88
UK£1.04
+17.65%
9.52%UK£1.15UK£0.91UK£1.103
Sep ’25UK£0.81
UK£1.04
+28.40%
9.52%UK£1.15UK£0.91UK£1.063
Aug ’25UK£0.85
UK£1.04
+22.79%
9.52%UK£1.15UK£0.91UK£1.043
Jul ’25UK£0.81
UK£1.04
+28.71%
9.52%UK£1.15UK£0.91UK£1.023
Jun ’25UK£0.80
UK£1.04
+29.35%
9.52%UK£1.15UK£0.91UK£1.033
UK£1.3
Fair Value
12.0% undervalued intrinsic discount
2
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/06/09 18:23
End of Day Share Price 2026/06/09 00:00
Earnings2025/12/31
Annual Earnings2025/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Pantheon Infrastructure PLC is covered by 2 analysts. 0 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Conor FinnBarclays
Shonil ChandePanmure Liberum