P

Pandora A/S
F:3P7

Watchlist Manager
Pandora A/S
F:3P7
Watchlist
Price: 73.46 EUR 1.07% Market Closed
Market Cap: 5.9B EUR
Section:
 

Relative Value

The Relative Value of one 3P7 stock under the Base Case scenario is 152.96 EUR. Compared to the current market price of 73.46 EUR, Pandora A/S is Undervalued by 52%.

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.

3P7 Relative Value
Base Case
152.96 EUR
Undervaluation 52%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
96
vs Industry
17
Median 3Y
2.6
Median 5Y
2.7
Industry
1
Forward
1.2
More Details
7.9
P/E
P/E
Price to Earnings
7.9
vs History
95
vs Industry
33
Median 3Y
15.5
Median 5Y
16
Industry
18
Forward
7.6
More Details
5.4
P/OCF
P/OCF
Price to OCF
5.4
vs History
98
vs Industry
33
Median 3Y
10.7
Median 5Y
10.7
Industry
10.1
More Details
7.4
P/FCFE
P/FCFE
Price to FCFE
7.4
vs History
84
vs Industry
28
Median 3Y
12.4
Median 5Y
13
Industry
18.3
More Details
14.3
P/B
P/B
Price to Book Value
14.3
vs History
47
vs Industry
2
Median 3Y
19.8
Median 5Y
12.8
Industry
1.3
More Details
1.6
EV/S
EV/S
Enterprise Value to Sales
1.6
vs History
96
vs Industry
17
Median 3Y
2.9
Median 5Y
3
Industry
1.2
Forward
1.6
More Details
2
EV/GP
EV/GP
Enterprise Value to Gross Profit
2
vs History
96
vs Industry
39
Median 3Y
3.7
Median 5Y
3.8
Industry
3.9
More Details
5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5
vs History
96
vs Industry
35
Median 3Y
9
Median 5Y
9.3
Industry
9.8
Forward
5
More Details
6.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
6.6
vs History
96
vs Industry
34
Median 3Y
11.7
Median 5Y
12.1
Industry
13.2
Forward
6.6
More Details
6.8
EV/OCF
EV/OCF
Enterprise Value to OCF
6.8
vs History
98
vs Industry
32
Median 3Y
12.2
Median 5Y
12
Industry
11.3
More Details
9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
9
vs History
98
vs Industry
29
Median 3Y
15.5
Median 5Y
14.4
Industry
15.1
More Details
2.2
EV/IC
EV/IC
Enterprise Value to IC
2.2
vs History
96
vs Industry
7
Median 3Y
4.2
Median 5Y
4.2
Industry
1
More Details

Multiples Across Competitors

3P7 Competitors Multiples
Pandora A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Pandora A/S
F:3P7
41.7B EUR 1.3 7.9 5 6.6
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
302.2B EUR 3.6 27.5 12.5 18.1
FR
Hermes International SCA
PAR:RMS
229.6B EUR 14.6 51.2 29.9 34.2
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
125B EUR 4.6 52.5 19.8 37.6
FR
Christian Dior SE
PAR:CDI
102.1B EUR 1.2 22.4 4.7 6.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
94.9B CHF 4.6 24.8 21.2 21.2
FR
Kering SA
PAR:KER
35.4B EUR 2.2 48.6 12.3 27.3
IN
Titan Company Ltd
NSE:TITAN
3.7T INR 5.5 90.2 56.1 62.7
DE
Adidas AG
XETRA:ADS
28.5B EUR 1.2 23.4 9.9 15.9
CN
ANTA Sports Products Ltd
HKEX:2020
230.3B HKD 2.7 13.8 11.2 11.2
P/E Multiple
Earnings Growth PEG
DK
P
Pandora A/S
F:3P7
Average P/E: 36.2
7.9
4%
2
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
27.5
3%
9.2
FR
Hermes International SCA
PAR:RMS
51.2
8%
6.4
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
52.5
22%
2.4
FR
Christian Dior SE
PAR:CDI
22.4
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
24.8
17%
1.5
FR
Kering SA
PAR:KER
48.6
8%
6.1
IN
Titan Company Ltd
NSE:TITAN
90.2
29%
3.1
DE
Adidas AG
XETRA:ADS
23.4
44%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
13.8
3%
4.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
P
Pandora A/S
F:3P7
Average EV/EBITDA: 18.3
5
2%
2.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.5
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.9
7%
4.3
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.8
10%
2
FR
Christian Dior SE
PAR:CDI
4.7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.2
8%
2.6
FR
Kering SA
PAR:KER
12.3
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
56.1
25%
2.2
DE
Adidas AG
XETRA:ADS
9.9
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
P
Pandora A/S
F:3P7
Average EV/EBIT: 24.2
6.6
0%
N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
18.1
4%
4.5
FR
Hermes International SCA
PAR:RMS
34.2
7%
4.9
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
37.6
18%
2.1
FR
Christian Dior SE
PAR:CDI
6.9
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.2
10%
2.1
FR
Kering SA
PAR:KER
27.3
1%
27.3
IN
Titan Company Ltd
NSE:TITAN
62.7
26%
2.4
DE
Adidas AG
XETRA:ADS
15.9
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
11%
1

See Also

Summary
3P7 intrinsic value, competitors valuation, and company profile.
DCF Valuation
3P7 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
3P7 stock valuation using valuation multiples.
Wall Street Estimates
3P7 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
3P7 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 310,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.