PNDORA Relative Valuation - Pandora A/S

Watchlist Manager

Watchlist

Price: 470.1 DKK 2.26% Market Closed

Market Cap: kr37.1B

	Pandora A/S CSE:PNDORA	DK
P	Public Packages Holdings Bhd KLSE:PPHB	MY
	CompoSecure Inc NASDAQ:CMPO	US
	Advantage Risk Management Co Ltd TSE:8769	JP
R	Raiffeisen Bank International AG VSE:RBI	AT
	Freshworks Inc NASDAQ:FRSH	US
	Wah Lee Industrial Corp TWSE:3010	TW
S	Sapura Resources Bhd KLSE:SAPRES	MY
	Bilfinger SE XETRA:GBF	DE
P	Prosiebensat 1 Media SE XETRA:PSM	DE
	Chongqing Zaisheng Technology Co Ltd SSE:603601	CN
	Grand Vision Media Holdings PLC LSE:GVMH	UK
	Matsuya Foods Holdings Co Ltd TSE:9887	JP
	ShenZhen Yitoa Intelligent Control Co Ltd SZSE:300131	CN
	Daelim Trading Co Ltd KRX:006570	KR
N	Nanya New Material Technology Co Ltd SSE:688519	CN

Multiples-Based Value

The Multiples-Based Value of one PNDORA stock under the Base Case scenario is hidden DKK. Compared to the current market price of 470.1 DKK, Pandora A/S is hidden .

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

PNDORA Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DK	Pandora A/S CSE:PNDORA	34.3B DKK	1.1	6.7	4.4	5.9
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	227.4B EUR	2.8	20.8	9.6	13.9
FR	Hermes International SCA PAR:RMS	172.6B EUR	10.8	38.1	21.7	24.7
KR	SBW KRX:102280	235.5T KRW	2 563.1	-117 637.1	-79 390.5	-58 109.2
FR	EssilorLuxottica SA PAR:EL	89.7B EUR	3.1	38.7	15.2	29.3
CH	Compagnie Financiere Richemont SA SIX:CFR	82.2B CHF	4.2	22.3	18.8	18.8
FR	Christian Dior SE PAR:CDI	79.1B EUR	1	17.6	3.8	5.6
IN	Titan Company Ltd NSE:TITAN	3.6T INR	4.7	75.2	47.2	52
FR	Kering SA PAR:KER	30.9B EUR	2.1	433.9	11.4	25.6
US	Tapestry Inc NYSE:TPR	28.7B USD	3.8	54.9	17	18.6
DE	Adidas AG XETRA:ADS	23.7B EUR	1	18	8.2	12.8

			Revenue Growth	P/S to Growth
DK	Pandora A/S CSE:PNDORA	Average P/S: 236.2 1.1	4%	0.3
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	2.8	5%	0.6
FR	Hermes International SCA PAR:RMS	10.8	9%	1.2
KR	SBW KRX:102280	2 563.1	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	3.1	11%	0.3
CH	Compagnie Financiere Richemont SA SIX:CFR	4.2	7%	0.6
FR	Christian Dior SE PAR:CDI	1	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	4.7	21%	0.2
FR	Kering SA PAR:KER	2.1	6%	0.4
US	Tapestry Inc NYSE:TPR	3.8	7%	0.5
DE	Adidas AG XETRA:ADS	1	8%	0.1

			Earnings Growth	PEG
DK	Pandora A/S CSE:PNDORA	Average P/E: 72.6 6.7	-6%	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	20.8	12%	1.7
FR	Hermes International SCA PAR:RMS	38.1	12%	3.2
KR	SBW KRX:102280	Negative Multiple: -117 637.1	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	38.7	27%	1.4
CH	Compagnie Financiere Richemont SA SIX:CFR	22.3	17%	1.3
FR	Christian Dior SE PAR:CDI	17.6	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	75.2	32%	2.3
FR	Kering SA PAR:KER	433.9	188%	2.3
US	Tapestry Inc NYSE:TPR	54.9	107%	0.5
DE	Adidas AG XETRA:ADS	18	27%	0.7

			EBITDA Growth	EV/EBITDA to Growth
DK	Pandora A/S CSE:PNDORA	Average EV/EBITDA: 15.7 4.4	-4%	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	9.6	4%	2.4
FR	Hermes International SCA PAR:RMS	21.7	8%	2.7
KR	SBW KRX:102280	Negative Multiple: -79 390.5	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	15.2	13%	1.2
CH	Compagnie Financiere Richemont SA SIX:CFR	18.8	8%	2.3
FR	Christian Dior SE PAR:CDI	3.8	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	47.2	27%	1.7
FR	Kering SA PAR:KER	11.4	11%	1
US	Tapestry Inc NYSE:TPR	17	13%	1.3
DE	Adidas AG XETRA:ADS	8.2	17%	0.5

			EBIT Growth	EV/EBIT to Growth
DK	Pandora A/S CSE:PNDORA	Average EV/EBIT: 20.7 5.9	-7%	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	13.9	8%	1.7
FR	Hermes International SCA PAR:RMS	24.7	9%	2.7
KR	SBW KRX:102280	Negative Multiple: -58 109.2	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	29.3	23%	1.3
CH	Compagnie Financiere Richemont SA SIX:CFR	18.8	10%	1.9
FR	Christian Dior SE PAR:CDI	5.6	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	52	29%	1.8
FR	Kering SA PAR:KER	25.6	23%	1.1
US	Tapestry Inc NYSE:TPR	18.6	13%	1.4
DE	Adidas AG XETRA:ADS	12.8	17%	0.8

Pandora A/S
CSE:PNDORA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

PNDORA Competitors Multiples
Pandora A/S Competitors

See Also

Company

Help

Tools

Stocks

Pandora A/S CSE:PNDORA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

PNDORA Competitors Multiples Pandora A/S Competitors

See Also

Company

Help

Tools

Stocks

Pandora A/S
CSE:PNDORA

PNDORA Competitors Multiples
Pandora A/S Competitors