Monthly Performance Update
29/01/2026 07:01
RNS Number : 8070Q
Pantheon International PLC
29 January 2026
29 January 2026
For immediate release
The information contained in this announcement is restricted and is not for publication, release or distribution in the United States of America, Canada, Australia (other than to persons who are both wholesale clients and professional or sophisticated investors in Australia), Japan, the Republic of South Africa or any other jurisdiction where its release, publication or distribution is or may be unlawful.
Pantheon International Plc
("PIN" or the "Company")
Performance Update at 31 December 2025
Distribution Pool and Share Buybacks
The Board remains committed to buying back the Company's shares when discounts are wide to take advantage of the compelling value on offer.
During the month, PIN invested £2.1m in share buybacks, repurchasing 550,000 shares at a weighted average price of 374.3p per share. This price reflected an average discount of 27.9% to the prevailing net asset value (NAV) per share at the time of the transactions.
PIN has established a Distribution Pool with an opening balance of £60.0m. In the financial year to date, a further £46.4m has been allocated to the Distribution Pool, which is equivalent to 20% of the gross distributions received during the period.
Share buybacks completed in the seven months to 31 December 2025 were £44.9m. The Distribution Pool balance as at 31 December 2025 was £61.5m, providing a strong source of liquidity to support PIN's active capital management and allocation policies.
Performance Update at 31 December 2025
510.6p NAV per share
-2.0% NAV per share movement for the month
£2.2bn Net asset value
+65% Total NAV per share return (5Y)*
£1.6bn Market capitalisation
+51% Total shareholder return (5Y)*
£37.3m Net portfolio cash flow**
4.5x Financing cover***
Month to 31 December 2025
PIN announced an unaudited net asset value ("NAV") per share of 510.6p as at 31 December 2025, a decrease of -10.2p (-2.0%) from the NAV per share as at 30 November 2025.
In the month to 31 December 2025, valuation movements** were -4.7p (-0.9%), investment income** added +1.6p (+0.3%), foreign exchange movements** were -6.0p (-1.2%), share buybacks added +0.2p (+0.0%) and expenses and taxes**** were -1.3p (-0.2%).
PIN's valuation policy for private equity funds is based on the latest valuations reported by the managers of the funds in which PIN has holdings. In the case of PIN's valuation as at 31 December 2025, 8% of reported valuations are dated 31 December 2025 or later, 85% are dated 30 September 2025, 6% are dated 30 June 2025 and 1% are dated 31 March 2025. Of the 8% of valuations dated 31 December 2025 or later, 4.9% reflect the mark-to-market fair value adjustment for listed company holdings.
At 31 December 2025, PIN's private equity assets stood at £2,421m, whilst net available cash balances^ were £62m. The Asset Linked Note^^ ("ALN") outstanding as at 31 December 2025 amounted to £20m. Undrawn commitments to investments stood at £652m as at 31 December 2025, calculated using exchange rates at that date. PIN maintains a £400m^^^ multi-tranche, multi-currency revolving credit facility. As at 31 December 2025, £133m was drawn down under the credit facility and $150m (£112m GBP equivalent as at month end) of private placement notes were outstanding, resulting in a net debt to NAV ratio of 8.3%.^^^^
Net Portfolio Cash Flow
PIN received distributions of £56.0m relative to £18.7m of calls from existing commitments to private equity funds. Therefore, PIN's portfolio generated net cash of £37.3m during the month.
New Investments
PIN made a £23.6m primary commitment to Accel Leaders Fund V, a North American growth fund focused on technology and consumer sectors.
*Based on the change in the NAV per share and ordinary share price over the period.
**Figures are stated net of movements associated with the ALN share of the reference portfolio. Valuation movement includes the mark-to-market fair value adjustment of listed company holdings.
***Ratio of net available cash, portfolio value and undrawn credit facility to outstanding commitments. Outstanding commitments relating to funds outside their investment period (>13 years old) were excluded from the calculation as there is a low likelihood of these being drawn. This amounted to £37.5m as at 31 December 2025.
****Operating expenses, financing costs and withholding taxes on investment distributions.
^Net available cash calculated as cash and net current assets / (liabilities) less undistributed net cashflows associated with the ALN.
^^Unlisted 10-year note issued on 31 October 2017 whose cost and repayments are linked to a reference portfolio consisting of the Company's older vintage funds.
^^^ PIN maintains a £400m multi-currency credit facility. The overall credit facility comprises facilities of US$402.3m and €115.2m and had a sterling equivalent value of £399.7m as at 31 December 2025. As at 31 December 2025, PIN had drawn down £133.3m of the credit facility.
^^^^Net debt calculated as borrowings (excluding the outstanding balance of the Asset Linked Note) less net available cash. The ALN is not considered in the calculation of gross borrowings or the loan-to-value ratio, as defined in PIN's credit facility and note agreements. If the ALN is included, net debt to NAV was 9.2% as at 31 December 2025.
Annualised Performance as at 31 December 2025^^^^^
| 1 Year (% p.a.) | 3 Years (% p.a.) | 5 Years (% p.a.) | 10 Years (% p.a.) | Since Inception (% p.a.) | |
| NAV per share | 1.3% | 3.0% | 10.6% | 11.9% | 11.5% |
| Ordinary share price | 17.4% | 13.3% | 8.6% | 11.1% | 10.8% |
| FTSE All-Share, TR | 24.0% | 13.6% | 11.7% | 8.4% | 7.9% |
| MSCI World TR, (£) | 13.2% | 17.3% | 13.0% | 13.8% | 8.9% |
| 31/12/2024 - 31/12/2025 | 31/12/2023 - 31/12/2024 | 31/12/2022 - 31/12/2023 | 31/12/2021 - 31/12/2022 | 31/12/2020 - 31/12/2021 | |
| NAV per share | 1.3% | 5.6% | 2.3% | 12.4% | 34.3% |
| Ordinary share price | 17.4% | 3.5% | 19.6% | -22.6% | 34.1% |
| FTSE All-Share, TR | 24.0% | 9.5% | 7.9% | 0.3% | 18.3% |
| MSCI World TR, (£) | 13.2% | 21.3% | 17.4% | -7.4% | 23.5% |
| Company | Country | Sector | % of portfolio |
| Action | Netherlands | Consumer | 1.4% |
| Visma | Norway | Information Technology | 1.4% |
| Kaseya | Switzerland | Information Technology | 1.3% |
| Smile Doctors | USA | Healthcare | 1.1% |
| Valantic | Germany | Information Technology | 0.9% |
| Manager | Region | % of portfolio |
| Insight Partners | USA | 6.3% |
| HgCapital | Europe | 4.3% |
| Index Ventures | Global | 4.1% |
| Advent International Group | Global | 2.8% |
| IK Investment Partners | Europe | 2.7% |