P

Pandora A/S
CSE:PNDORA

Watchlist Manager
Pandora A/S
CSE:PNDORA
Watchlist
Price: 1 167.5 DKK 1.35% Market Closed
Market Cap: 92.2B DKK

Relative Value

The Relative Value of one PNDORA stock under the Base Case scenario is 1 238.13 DKK. Compared to the current market price of 1 167.5 DKK, Pandora A/S is Undervalued by 6%.

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
1 238.13 DKK
Undervaluation 6%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
17
Median 3Y
2.6
Median 5Y
2.7
Industry
0.9
Forward
2.7
vs History
55
vs Industry
33
Median 3Y
15.5
Median 5Y
17.4
Industry
17.7
Forward
16.3
vs History
42
vs Industry
33
Median 3Y
10.8
Median 5Y
10.7
Industry
9.7
vs History
36
vs Industry
28
Median 3Y
12.1
Median 5Y
15
Industry
17.2
vs History
7
vs Industry
2
Median 3Y
17.6
Median 5Y
10.2
Industry
1.2
vs History
39
vs Industry
17
Median 3Y
2.9
Median 5Y
3
Industry
1
Forward
3
vs History
42
vs Industry
39
Median 3Y
3.7
Median 5Y
3.8
Industry
3.6
vs History
47
vs Industry
35
Median 3Y
9
Median 5Y
9.6
Industry
9.6
Forward
9.5
vs History
52
vs Industry
34
Median 3Y
11.7
Median 5Y
12.8
Industry
12.7
Forward
12.5
vs History
34
vs Industry
32
Median 3Y
12.2
Median 5Y
12
Industry
10.5
vs History
23
vs Industry
29
Median 3Y
15.5
Median 5Y
14.4
Industry
13.7
vs History
34
vs Industry
7
Median 3Y
4.2
Median 5Y
4.2
Industry
1

Multiples Across Competitors

PNDORA Competitors Multiples
Pandora A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Pandora A/S
CSE:PNDORA
91.2B DKK 2.8 17 9.8 12.7
JP
Descente Ltd
TSE:8114
668.3T JPY 5 147.6 53 121.6 52 108 86 525
FR
Hermes International SCA
PAR:RMS
236.5B EUR 15.6 51.4 32.3 36.6
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
224.7B EUR 2.7 17.9 9 12.6
FR
EssilorLuxottica SA
PAR:EL
110B EUR 4.1 46.6 18.2 34.6
CH
Compagnie Financiere Richemont SA
SIX:CFR
87B CHF 4.3 33.6 14.4 19.4
FR
Christian Dior SE
PAR:CDI
76.7B EUR 0.9 14.7 3.8 5.3
DE
Adidas AG
XETRA:ADS
34.9B EUR 1.4 34.1 13.1 23
IN
Titan Company Ltd
NSE:TITAN
3.1T INR 5.2 93.6 56.9 64.7
CN
ANTA Sports Products Ltd
HKEX:2020
256.3B HKD 3.3 15 10.1 13.5
CA
Lululemon Athletica Inc
NASDAQ:LULU
28.5B USD 2.6 15.7 9.1 10.8