Pandox AB
STO:PNDX B

Watchlist Manager
Pandox AB Logo
Pandox AB
STO:PNDX B
Watchlist
Price: 184.6 SEK -1.81% Market Closed
Market Cap: kr33.9B

EV/EBITDA

19.5
Current
16%
More Expensive
vs 3-y average of 16.8

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
19.5
=
Enterprise Value
kr84.2B
/
EBITDA
kr4.3B

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
19.5
=
Enterprise Value
kr84.2B
/
EBITDA
kr4.3B

Valuation Scenarios

Pandox AB is trading above its 3-year average

If EV/EBITDA returns to its 3-Year Average (16.8), the stock would be worth kr159.41 (14% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-24%
Maximum Upside
No Upside Scenarios
Average Downside
13%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 19.5 kr184.6
0%
3-Year Average 16.8 kr159.41
-14%
5-Year Average 17.4 kr165
-11%
Industry Average 18.7 kr177.67
-4%
Country Average 14.9 kr140.92
-24%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
kr84.2B
/
Jan 2026
kr4.3B
=
19.5
Current
kr84.2B
/
Dec 2026
kr5.1B
=
16.7
Forward
kr84.2B
/
Dec 2027
kr5.5B
=
15.4
Forward
kr84.2B
/
Dec 2028
kr5.6B
=
14.9
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close

Market Distribution

Higher than 70% of companies in Sweden
Percentile
70th
Based on 1 230 companies
70th percentile
19.5
Low
0.2 — 9.4
Typical Range
9.4 — 19.4
High
19.4 —
Distribution Statistics
Sweden
Min 0.2
30th Percentile 9.4
Median 14.9
70th Percentile 19.4
Max 4 325.3

Pandox AB
Glance View

Market Cap
33.9B SEK
Industry
Real Estate

Pandox AB is a prominent player in the hospitality property sector, originating from Sweden and expanding its footprint across Europe. Established in 1995, Pandox has adeptly navigated the hospitality industry by focusing on owning, managing, and leasing hotel properties, primarily under long-term agreements with reputable hotel operators. The company's portfolio boasts a diverse range of hotels, strategically located in both major city centers and attractive leisure destinations. This diversity and geographic spread allow Pandox to mitigate market risks associated with economic downturns or tourism flux in any single location. The firm’s strategy emphasizes acquiring properties with potential for active asset management, ensuring that these assets continually appreciate in value through renovations and operational improvements. Pandox generates revenue through two main business segments: Property Management and Operator Activities. In the Property Management segment, the company leases out its hotels to third-party operators, securing stable and predictable rental income over long contractual periods. This model offers a steady cash flow, alleviating the need to navigate the day-to-day operational challenges inherent in hotel management. Meanwhile, the Operator Activities segment involves Pandox directly managing hotel operations for a portion of its properties. This hands-on approach can yield higher returns on investment, albeit with increased exposure to the operational risks of the hospitality sector. By striking a balance between these two approaches, Pandox succeeds in optimizing its revenue streams while strategically investing in hotel properties that enhance its portfolio’s overall value.

PNDX B Intrinsic Value
276.35 SEK
Undervaluation 33%
Intrinsic Value
Price kr184.6
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett