3P7 Relative Valuation - Pandora A/S

Watchlist Manager

Watchlist

Price: 64.1 EUR 4.53%

Market Cap: €5.2B

P	Pandora A/S F:3P7	DK
	Aston Martin Lagonda Global Holdings PLC LSE:AML	UK
	Defiance Silver Corp XTSX:DEF	CA
K	Kin Yat Holdings Ltd HKEX:638	HK
N	NNIT A/S F:5NN	DK
	Synergie SE PAR:SDG	FR
	Lucibel SA PAR:ALUCI	FR
	Oncology Institute Inc NASDAQ:TOI	US
A	Aega ASA OSE:AEGA	NO

Multiples-Based Value

The Multiples-Based Value of one 3P7 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 64.1 EUR, 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?

3P7 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 F:3P7	35.9B EUR	1.1	6.8	4.5	6
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	233.7B EUR	2.8	21.2	9.8	14.1
FR	Hermes International SCA PAR:RMS	175B EUR	10.7	37.9	21.5	24.5
KR	SBW KRX:102280	235.5T KRW	2 563.1	-117 637.1	-79 390.5	-58 109.2
FR	EssilorLuxottica SA PAR:EL	89.8B EUR	3.1	38	15	28.8
CH	Compagnie Financiere Richemont SA SIX:CFR	84.1B CHF	4.2	22.5	18.9	18.9
FR	Christian Dior SE PAR:CDI	81.2B EUR	1	17.9	3.9	5.7
IN	Titan Company Ltd NSE:TITAN	3.6T INR	4.8	76	47.7	52.6
FR	Kering SA PAR:KER	32.3B EUR	2.2	451	11.7	26.4
US	Tapestry Inc NYSE:TPR	29.3B USD	3.9	56	17.3	19
DE	Adidas AG XETRA:ADS	24.5B EUR	1	18	8.2	12.8

			Revenue Growth	P/S to Growth
DK	Pandora A/S F:3P7	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	10.7	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	4.8	21%	0.2
FR	Kering SA PAR:KER	2.2	6%	0.4
US	Tapestry Inc NYSE:TPR	3.9	7%	0.6
DE	Adidas AG XETRA:ADS	1	8%	0.1

			Earnings Growth	PEG
DK	Pandora A/S F:3P7	Average P/E: 74.5 6.8	-6%	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	21.2	12%	1.8
FR	Hermes International SCA PAR:RMS	37.9	12%	3.2
KR	SBW KRX:102280	Negative Multiple: -117 637.1	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	38	27%	1.4
CH	Compagnie Financiere Richemont SA SIX:CFR	22.5	17%	1.3
FR	Christian Dior SE PAR:CDI	17.9	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	76	32%	2.4
FR	Kering SA PAR:KER	451	188%	2.4
US	Tapestry Inc NYSE:TPR	56	107%	0.5
DE	Adidas AG XETRA:ADS	18	27%	0.7

			EBITDA Growth	EV/EBITDA to Growth
DK	Pandora A/S F:3P7	Average EV/EBITDA: 15.8 4.5	-4%	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	9.8	4%	2.4
FR	Hermes International SCA PAR:RMS	21.5	8%	2.7
KR	SBW KRX:102280	Negative Multiple: -79 390.5	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	15	13%	1.2
CH	Compagnie Financiere Richemont SA SIX:CFR	18.9	8%	2.4
FR	Christian Dior SE PAR:CDI	3.9	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	47.7	27%	1.8
FR	Kering SA PAR:KER	11.7	11%	1.1
US	Tapestry Inc NYSE:TPR	17.3	13%	1.3
DE	Adidas AG XETRA:ADS	8.2	17%	0.5

			EBIT Growth	EV/EBIT to Growth
DK	Pandora A/S F:3P7	Average EV/EBIT: 20.9 6	-7%	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	14.1	8%	1.8
FR	Hermes International SCA PAR:RMS	24.5	9%	2.7
KR	SBW KRX:102280	Negative Multiple: -58 109.2	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	28.8	23%	1.3
CH	Compagnie Financiere Richemont SA SIX:CFR	18.9	10%	1.9
FR	Christian Dior SE PAR:CDI	5.7	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	52.6	29%	1.8
FR	Kering SA PAR:KER	26.4	23%	1.1
US	Tapestry Inc NYSE:TPR	19	13%	1.5
DE	Adidas AG XETRA:ADS	12.8	17%	0.8

Pandora A/S
F:3P7

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

3P7 Competitors Multiples
Pandora A/S Competitors

See Also

Company

Help

Tools

Stocks

Pandora A/S F:3P7

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

3P7 Competitors Multiples Pandora A/S Competitors

See Also

Company

Help

Tools

Stocks

Pandora A/S
F:3P7

3P7 Competitors Multiples
Pandora A/S Competitors