Pandora A/S
F:3P7

Watchlist Manager
Pandora A/S Logo
Pandora A/S
F:3P7
Watchlist
Price: 66.52 EUR -3.54%
Market Cap: €5.4B

EV/OCF

6.2
Current
49%
Cheaper
vs 3-y average of 12.1

Enterprise Value to Operating Cash Flow (EV/OCF) ratio compares a company`s total enterprise value to its operating cash flow. It shows how much investors are paying for each dollar of the company`s operating cash flow, including both equity and debt.

EV/OCF
6.2
=
Enterprise Value
€49.1B
/
Operating Cash Flow
kr7.4B

Enterprise Value to Operating Cash Flow (EV/OCF) ratio compares a company`s total enterprise value to its operating cash flow. It shows how much investors are paying for each dollar of the company`s operating cash flow, including both equity and debt.

EV/OCF
6.2
=
Enterprise Value
€49.1B
/
Operating Cash Flow
kr7.4B

Valuation Scenarios

Pandora A/S is trading below its 3-year average

If EV/OCF returns to its 3-Year Average (12.1), the stock would be worth €130.24 (96% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+96%
Average Upside
72%
Scenario EV/OCF Value Implied Price Upside/Downside
Current Multiple 6.2 €66.52
0%
3-Year Average 12.1 €130.24
+96%
5-Year Average 11.8 €127.4
+92%
Industry Average 6.8 €73.34
+10%
Country Average 11.7 €126.69
+90%

Forward EV/OCF
Today’s price vs future operating cash flow

Not enough data available to calculate forward EV/OCF

Peer Comparison

All Multiples
EV/OCF
P/E
All Countries
Close
Market Cap EV/OCF P/E
DK
Pandora A/S
F:3P7
37.3B EUR 6.2 7
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
235.4B EUR 13.4 21.5
FR
Hermes International SCA
PAR:RMS
172.5B EUR 30.7 38.8
KR
SBW
KRX:102280
235.5T KRW 2 215 163.4 -117 637.1
CH
Compagnie Financiere Richemont SA
SIX:CFR
89.4B CHF 18.5 23.9
FR
EssilorLuxottica SA
PAR:EL
93.3B EUR 18.7 38.8
FR
Christian Dior SE
PAR:CDI
81B EUR 5.5 17.9
IN
Titan Company Ltd
NSE:TITAN
4T INR 266 83.1
FR
Kering SA
PAR:KER
29.2B EUR 12.8 413.3
CN
ANTA Sports Products Ltd
HKEX:2020
237.2B HKD 9.2 15
DE
Adidas AG
XETRA:ADS
25.3B EUR 36.2 18.7
P/E Multiple
Earnings Growth PEG
DK
Pandora A/S
F:3P7
Average P/E: 67.8
7
-8%
N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
21.5
11%
2
FR
Hermes International SCA
PAR:RMS
38.8
12%
3.2
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
23.9
16%
1.5
FR
EssilorLuxottica SA
PAR:EL
38.8
26%
1.5
FR
Christian Dior SE
PAR:CDI
17.9
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
83.1
32%
2.6
FR
Kering SA
PAR:KER
413.3
186%
2.2
CN
ANTA Sports Products Ltd
HKEX:2020
15
10%
1.5
DE
Adidas AG
XETRA:ADS
18.7
23%
0.8

Market Distribution

Lower than 91% of companies in Denmark
Percentile
9th
Based on 392 companies
9th percentile
0.9
Low
0.4 — 6.1
Typical Range
6.1 — 16.6
High
16.6 —
Distribution Statistics
Denmark
Min 0.4
30th Percentile 6.1
Median 11.7
70th Percentile 16.6
Max 4 948.3

Pandora A/S
Glance View

Pandora A/S, a hallmark in the realm of affordable luxury jewelry, began its journey in 1982, when Danish goldsmith Per Enevoldsen and his wife Winnie laid its foundational ethos of crafting unique jewelry pieces. From humble beginnings as a local shop in Copenhagen, Pandora has evolved into a global entity, renowned for its customizable charm bracelets. The underlying magic of Pandora's success lies in its innovative blend of high-quality craftsmanship with emotionally resonant designs. By tapping into the universal desire for personal expression, the company has fostered a sense of individuality that resonates with its customers, while maintaining a price point that brings luxury within reach for a broader market. Pandora's business model thrives on a mixture of direct retail and a robust network of third-party distributors, ensuring its wares grace over a hundred countries worldwide. With manufacturing operations centralized in Thailand, the company harmonizes cost efficiency with sustainable practices, a combination that bolsters margin stability. Revenue generation is primarily driven by the sale of these personalized pieces, with customers mixing and matching from a vast array of charms, rings, necklaces, and earrings to craft their distinct personal stories. This fusion of operational efficiency, strategic distribution, and a product line that captures the zeitgeist of modern sentiments has enabled Pandora A/S to secure its position as a leader in the jewelry industry, continuously expanding and adapting to global trends and tastes.

3P7 Intrinsic Value
190.64 EUR
Undervaluation 65%
Intrinsic Value
Price €66.52
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett