P

Pandora A/S
CSE:PNDORA

Watchlist Manager
Pandora A/S
CSE:PNDORA
Watchlist
Price: 1 094.5 DKK 0.23% Market Closed
Market Cap: 82.3B DKK
Have any thoughts about
Pandora A/S?
Write Note

Relative Value

The Relative Value of one PNDORA stock under the Base Case scenario is 1 285.61 DKK. Compared to the current market price of 1 094.5 DKK, Pandora A/S is Undervalued by 15%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PNDORA Relative Value
Base Case
1 285.61 DKK
Undervaluation 15%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
15
Median 3Y
2.6
Median 5Y
2.4
Industry
1
Forward
2.8
vs History
39
vs Industry
33
Median 3Y
14.6
Median 5Y
16.2
Industry
17.9
Forward
17.9
vs History
31
vs Industry
30
Median 3Y
10.7
Median 5Y
10.6
Industry
9.9
vs History
28
vs Industry
30
Median 3Y
12
Median 5Y
12
Industry
17.7
vs History
0
vs Industry
1
Median 3Y
10.9
Median 5Y
9.3
Industry
1.4
vs History
31
vs Industry
15
Median 3Y
2.8
Median 5Y
2.7
Industry
1.2
Forward
3.1
vs History
31
vs Industry
40
Median 3Y
3.6
Median 5Y
3.5
Industry
4.1
vs History
31
vs Industry
36
Median 3Y
8.8
Median 5Y
8.5
Industry
10.7
Forward
9.5
vs History
34
vs Industry
34
Median 3Y
11.7
Median 5Y
11.8
Industry
13.7
Forward
12.3
vs History
22
vs Industry
30
Median 3Y
12.2
Median 5Y
11.5
Industry
10.8
vs History
14
vs Industry
27
Median 3Y
14.8
Median 5Y
13.7
Industry
13.5
vs History
28
vs Industry
8
Median 3Y
4.2
Median 5Y
3.9
Industry
1.1

Multiples Across Competitors

PNDORA Competitors Multiples
Pandora A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Pandora A/S
CSE:PNDORA
87.3B DKK 2.9 17.9 10 13.1
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
291.8B EUR 3.4 20.9 10.8 14.5
FR
Hermes International SCA
PAR:RMS
213.9B EUR 15 48.1 30.8 35.2
FR
EssilorLuxottica SA
PAR:EL
104.4B EUR 4 45.5 17.4 33.5
FR
Christian Dior SE
PAR:CDI
98.9B EUR 1.2 17 4.2 5.6
CH
Compagnie Financiere Richemont SA
SIX:CFR
70.6B CHF 3.7 32 11.4 14.8
DE
Adidas AG
XETRA:ADS
38.8B EUR 1.8 161.8 21.6 57.6
CA
Lululemon Athletica Inc
NASDAQ:LULU
40.4B USD 4.1 24.6 14.8 17.4
IN
Titan Company Ltd
NSE:TITAN
2.8T INR 5.4 82 54 60.6
CN
ANTA Sports Products Ltd
HKEX:2020
230B HKD 3.2 16.2 11.9 11.9
FR
Kering SA
PAR:KER
27.1B EUR 1.5 13.1 7.2 11.1

See Also

Discover More
Back to Top