P

Pandora A/S
SWB:3P7

Watchlist Manager
Pandora A/S
SWB:3P7
Watchlist
Price: 70.5 EUR 0.86%
Market Cap: €5.3B

Relative Value

The Relative Value of one 3P7 stock under the Base Case scenario is 160.43 EUR. Compared to the current market price of 70.5 EUR, Pandora A/S is Undervalued by 56%.

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
160.43 EUR
Undervaluation 56%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Multiples Across Competitors

3P7 Competitors Multiples
Pandora A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Pandora A/S
SWB:3P7
38.5B EUR 1.2 7.3 4.7 6.3
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
274.7B EUR 3.3 25.2 11.5 16.6
FR
Hermes International SCA
PAR:RMS
217.7B EUR 13.9 48.8 28.3 32.4
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
108.8B EUR 3.8 47 17.6 33.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
95.2B CHF 4.8 25.7 21.8 21.8
FR
Christian Dior SE
PAR:CDI
94.5B EUR 1.2 21 4.5 6.6
IN
Titan Company Ltd
NSE:TITAN
3.8T INR 5.1 80.5 50.4 55.5
FR
Kering SA
PAR:KER
34.8B EUR 2.4 489.9 12.5 28.1
DE
Adidas AG
XETRA:ADS
28.5B EUR 1.1 23.3 9.9 15.9
US
Tapestry Inc
NYSE:TPR
31.4B USD 4.2 60.1 18.5 20.3
P/E Multiple
Earnings Growth PEG
DK
P
Pandora A/S
SWB:3P7
Average P/E: 82.9
7.3
10%
0.7
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
25.2
19%
1.3
FR
Hermes International SCA
PAR:RMS
48.8
8%
6.1
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
47
26%
1.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
25.7
17%
1.5
FR
Christian Dior SE
PAR:CDI
21
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
80.5
29%
2.8
FR
Kering SA
PAR:KER
489.9
205%
2.4
DE
Adidas AG
XETRA:ADS
23.3
44%
0.5
US
Tapestry Inc
NYSE:TPR
60.1
100%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
P
Pandora A/S
SWB:3P7
Average EV/EBITDA: 18
4.7
4%
1.2
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
11.5
7%
1.6
FR
Hermes International SCA
PAR:RMS
28.3
7%
4
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
17.6
14%
1.3
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.8
8%
2.7
FR
Christian Dior SE
PAR:CDI
4.5
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
50.4
25%
2
FR
Kering SA
PAR:KER
12.5
17%
0.7
DE
Adidas AG
XETRA:ADS
9.9
21%
0.5
US
Tapestry Inc
NYSE:TPR
18.5
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
P
Pandora A/S
SWB:3P7
Average EV/EBIT: 23.7
6.3
5%
1.3
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
16.6
7%
2.4
FR
Hermes International SCA
PAR:RMS
32.4
7%
4.6
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
33.9
25%
1.4
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.8
10%
2.2
FR
Christian Dior SE
PAR:CDI
6.6
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
55.5
26%
2.1
FR
Kering SA
PAR:KER
28.1
31%
0.9
DE
Adidas AG
XETRA:ADS
15.9
35%
0.5
US
Tapestry Inc
NYSE:TPR
20.3
9%
2.3
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