P

Pandora A/S
CSE:PNDORA

Watchlist Manager
Pandora A/S
CSE:PNDORA
Watchlist
Price: 1 085.5 DKK -1.68% Market Closed
Market Cap: 85.8B DKK

Relative Value

The Relative Value of one PNDORA stock under the Base Case scenario is hidden DKK. Compared to the current market price of 1 085.5 DKK, Pandora A/S is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
17
Median 3Y
2.7
Median 5Y
2.7
Industry
0.9
Forward
2.5
vs History
58
vs Industry
33
Median 3Y
15.9
Median 5Y
17.4
Industry
18.1
Forward
15.1
vs History
60
vs Industry
33
Median 3Y
10.6
Median 5Y
10.6
Industry
10.2
vs History
39
vs Industry
28
Median 3Y
12.2
Median 5Y
15.2
Industry
18.1
vs History
14
vs Industry
2
Median 3Y
18.1
Median 5Y
10.5
Industry
1.3
vs History
47
vs Industry
17
Median 3Y
3
Median 5Y
3
Industry
1.1
Forward
2.8
vs History
52
vs Industry
39
Median 3Y
3.8
Median 5Y
3.8
Industry
3.7
vs History
52
vs Industry
35
Median 3Y
9.3
Median 5Y
9.3
Industry
9.8
Forward
8.9
vs History
57
vs Industry
34
Median 3Y
12.1
Median 5Y
12.8
Industry
13
Forward
11.7
vs History
50
vs Industry
32
Median 3Y
12.2
Median 5Y
11.9
Industry
10.9
vs History
39
vs Industry
29
Median 3Y
15.5
Median 5Y
14.4
Industry
14.3
vs History
46
vs Industry
7
Median 3Y
4.2
Median 5Y
4.3
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
84.8B DKK 2.6 15.8 9.2 11.9
KR
SBW
KRX:102280
1 407.5T KRW 15 563.8 -2 333 433 -675 485.8 -436 357.1
FR
Hermes International SCA
PAR:RMS
245.4B EUR 16.2 53.3 33.5 38.1
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
238.4B EUR 2.8 19 9.5 13.3
FR
EssilorLuxottica SA
PAR:EL
106.6B EUR 4 45.2 17.7 33.7
CH
Compagnie Financiere Richemont SA
SIX:CFR
87.7B CHF 4.4 34.1 14.6 19.7
FR
Christian Dior SE
PAR:CDI
81.3B EUR 1 15.6 4 5.6
DE
Adidas AG
XETRA:ADS
36.7B EUR 1.5 35.9 13.7 24.1
IN
Titan Company Ltd
NSE:TITAN
3.3T INR 5.4 98.1 59.5 67.7
CN
ANTA Sports Products Ltd
HKEX:2020
259.8B HKD 3.3 15.2 10.3 13.7
CA
Lululemon Athletica Inc
NASDAQ:LULU
31B USD 2.9 17.1 10 11.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
P
Pandora A/S
CSE:PNDORA
Average EV/EBITDA: 18.2
9.2
7%
1.3
KR
SBW
KRX:102280
Negative Multiple: -675 485.8 N/A N/A
FR
Hermes International SCA
PAR:RMS
33.5
10%
3.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
9.5
3%
3.2
FR
EssilorLuxottica SA
PAR:EL
17.7
10%
1.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
14.6
10%
1.5
FR
Christian Dior SE
PAR:CDI
4
N/A N/A
DE
Adidas AG
XETRA:ADS
13.7
22%
0.6
IN
Titan Company Ltd
NSE:TITAN
59.5
23%
2.6
CN
ANTA Sports Products Ltd
HKEX:2020
10.3
7%
1.5
CA
Lululemon Athletica Inc
NASDAQ:LULU
10
4%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
P
Pandora A/S
CSE:PNDORA
Average EV/EBIT: 23.9
11.9
8%
1.5
KR
SBW
KRX:102280
Negative Multiple: -436 357.1 N/A N/A
FR
Hermes International SCA
PAR:RMS
38.1
11%
3.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
13.3
5%
2.7
FR
EssilorLuxottica SA
PAR:EL
33.7
20%
1.7
CH
Compagnie Financiere Richemont SA
SIX:CFR
19.7
11%
1.8
FR
Christian Dior SE
PAR:CDI
5.6
N/A N/A
DE
Adidas AG
XETRA:ADS
24.1
36%
0.7
IN
Titan Company Ltd
NSE:TITAN
67.7
25%
2.7
CN
ANTA Sports Products Ltd
HKEX:2020
13.7
11%
1.2
CA
Lululemon Athletica Inc
NASDAQ:LULU
11.8
3%
3.9