Pandox AB
STO:PNDX B

Watchlist Manager
Pandox AB Logo
Pandox AB
STO:PNDX B
Watchlist
Price: 169.4 SEK -1.28%
Market Cap: kr31.1B

EV/FCFF

26.6
Current
20%
Cheaper
vs 3-y average of 33.4

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
26.6
=
Enterprise Value
kr84.2B
/
Free Cash Flow to Firm
kr3B

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
26.6
=
Enterprise Value
kr84.2B
/
Free Cash Flow to Firm
kr3B

Valuation Scenarios

Pandox AB is trading below its 3-year average

If EV/FCFF returns to its 3-Year Average (33.4), the stock would be worth kr212.43 (25% upside from current price).

Statistics
Positive Scenarios
3/4
Maximum Downside
-16%
Maximum Upside
+36%
Average Upside
14%
Scenario EV/FCFF Value Implied Price Upside/Downside
Current Multiple 26.6 kr169.4
0%
3-Year Average 33.4 kr212.43
+25%
5-Year Average 36.2 kr230.35
+36%
Industry Average 29.1 kr185.56
+10%
Country Average 22.4 kr142.66
-16%

Forward EV/FCFF
Today’s price vs future free cash flow to firm

Not enough data available to calculate forward EV/FCFF

Peer Comparison

All Multiples
EV/FCFF
P/E
All Countries
Close

Market Distribution

In line with most companies in Sweden
Percentile
61th
Based on 1 144 companies
61th percentile
26.6
Low
0.2 — 14.9
Typical Range
14.9 — 32.4
High
32.4 —
Distribution Statistics
Sweden
Min 0.2
30th Percentile 14.9
Median 22.4
70th Percentile 32.4
Max 829.7

Pandox AB
Glance View

Market Cap
31.1B 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 39%
Intrinsic Value
Price kr169.4
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