|
Market Closed -
Nasdaq Copenhagen
11:20:00 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 826.80 DKK | -1.76% |
|
+1.08% | +16.85% |
| 10-14 | HSBC raises price target for Pandora to 890 Danish kroner (880), reiterates hold - BN | FW |
| 10-12 | 2CRSi revs up on AI, Hacksaw takes a hit |  |
Company Valuation: Pandora A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 78,157 | 43,696 | 76,748 | 103,820 | 52,799 | 58,347 | - | - |
| Change | - | -44.09% | 75.64% | 35.27% | -49.14% | 10.51% | - | - |
| Enterprise Value (EV) 1 | 81,039 | 50,490 | 86,518 | 114,828 | 66,518 | 71,166 | 70,471 | 69,451 |
| Change | - | -37.7% | 71.36% | 32.72% | -42.07% | 6.99% | -0.98% | -1.45% |
| P/E | 19.6x | 9.09x | 16.9x | 20.4x | 10.4x | 13x | 18.1x | 13.2x |
| PBR | 11.2x | 6.09x | 14.3x | 18.8x | 10.3x | 7.77x | 6.32x | 5.38x |
| PEG | - | 0.3x | 6.48x | 1.2x | 2.04x | -2.71x | -0.6x | 0.4x |
| Capitalization / Revenue | 3.34x | 1.65x | 2.73x | 3.28x | 1.62x | 1.75x | 1.67x | 1.59x |
| EV / Revenue | 3.46x | 1.91x | 3.08x | 3.62x | 2.04x | 2.13x | 2.01x | 1.89x |
| EV / EBITDA | 10.3x | 5.79x | 9.49x | 11.1x | 6.45x | 6.87x | 8.07x | 6.74x |
| EV / EBIT | 13.9x | 7.49x | 12.4x | 14.4x | 8.55x | 9.29x | 12.4x | 9.6x |
| EV / FCF | 14.4x | 15.6x | 14.7x | 16.3x | 12.2x | 22.5x | 19.6x | 11.8x |
| FCF Yield | 6.96% | 6.42% | 6.81% | 6.13% | 8.19% | 4.44% | 5.11% | 8.48% |
| Dividend per Share 2 | 16 | 16 | 16 | 20 | 22 | 20.68 | 18.78 | 21.82 |
| Rate of return | 1.96% | 3.28% | 1.71% | 1.52% | 3.11% | 2.46% | 2.23% | 2.59% |
| EPS 2 | 41.7 | 53.7 | 55.1 | 64.6 | 67.9 | 64.64 | 46.62 | 63.96 |
| Distribution rate | 38.4% | 29.8% | 29% | 31% | 32.4% | 32% | 40.3% | 34.1% |
| Net sales 1 | 23,394 | 26,463 | 28,100 | 31,680 | 32,549 | 33,406 | 35,010 | 36,712 |
| EBITDA 1 | 7,838 | 8,716 | 9,118 | 10,327 | 10,316 | 10,362 | 8,731 | 10,297 |
| EBIT 1 | 5,839 | 6,743 | 7,000 | 7,974 | 7,783 | 7,661 | 5,692 | 7,238 |
| Net income 1 | 4,160 | 5,029 | 4,740 | 5,227 | 5,241 | 4,878 | 3,560 | 4,727 |
| Net Debt 1 | 2,882 | 6,794 | 9,770 | 11,008 | 13,719 | 12,819 | 12,124 | 11,104 |
| Reference price 2 | 815.40 | 488.10 | 933.20 | 1,317.00 | 707.60 | 841.60 | 841.60 | 841.60 |
| Nbr of stocks (in thousands) | 95,851 | 89,522 | 82,242 | 78,830 | 74,617 | 70,570 | - | - |
| Announcement Date | 2/9/22 | 2/8/23 | 1/7/24 | 2/4/25 | 2/4/26 | - | - | - |
1DKK in Million2DKK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.02x | 2.16x | 6.97x | 2.46% | 8.93B | |
| 17.57x | 2.66x | 8.9x | 3.34% | 214B | |
| 30.62x | 7.61x | 16.85x | 1.46% | 158B | |
| 25.49x | 4.07x | 14.28x | 2.26% | 126B | |
| 60.96x | 4.42x | 40.43x | 0.42% | 41.42B | |
| 11.91x | 1.79x | 6.16x | 3.92% | 27.1B | |
| 20.46x | 2.68x | 13.66x | 1.02% | 22.55B | |
| 10.73x | 1.21x | 7.87x | 6.82% | 14.17B | |
| 18.02x | 3.42x | 8.51x | 3.24% | 12.95B | |
| Average | 23.20x | 3.34x | 13.74x | 2.77% | 69.38B | |
| Weighted average by Cap. | 24.98x | 4.25x | 14.07x | 2.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PNDORA Stock
- Valuation Pandora A/S
Select your edition
All financial news and data tailored to specific country editions
