Pandox AB
STO:PNDX B
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
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.
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.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (16.8), the stock would be worth kr159.41 (14% downside from current price).
| 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
|
= |
|
|
kr84.2B
|
/ |
Dec 2026
kr5.1B
|
= |
|
|
kr84.2B
|
/ |
Dec 2027
kr5.5B
|
= |
|
|
kr84.2B
|
/ |
Dec 2028
kr5.6B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| SE |
|
Pandox AB
STO:PNDX B
|
36.6B SEK | 19.5 | 11.4 | |
| DE |
|
Vonovia SE
XETRA:VNA
|
19.5B EUR | 21.2 | 5.2 | |
| IL |
|
Azrieli Group Ltd
TASE:AZRG
|
56B ILS | 36.2 | 29.7 | |
| HK |
S
|
Swire Properties Ltd
HKEX:1972
|
143B HKD | 20.5 | -92.4 | |
| BM |
|
Hongkong Land Holdings Ltd
SGX:H78
|
16.4B USD | 60 | 12.8 | |
| CH |
|
Swiss Prime Site AG
SIX:SPSN
|
10.9B CHF | 38.3 | 28.7 | |
| CN |
|
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
|
107.6B HKD | 17 | 23.5 | |
| SG |
|
Capitaland Investment Ltd
SGX:9CI
|
14.2B SGD | 28.5 | 98 | |
| CN |
|
Zhejiang China Commodities City Group Co Ltd
SSE:600415
|
74.7B CNY | 14.5 | 17.8 | |
| CL |
P
|
Plaza SA
SGO:MALLPLAZA
|
9.7T CLP | 20.8 | 6.8 | |
| PH |
S
|
SM Prime Holdings Inc
XPHS:SMPH
|
578.8B PHP | 10.2 | 11.9 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 9.4 |
| Median | 14.9 |
| 70th Percentile | 19.4 |
| Max | 4 325.3 |
Other Multiples
Pandox AB
Glance View
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.