Valuation Pandora A/S

Stocks

Market Closed - Nasdaq Copenhagen Other stock markets 08:50:00 08/06/2026 pm IST			5-day change	1st Jan Change
606.60 ^DKK	+4.73%		+4.51%	-14.27%

04/06	Kavaljer Quality Focus rose 7.2 percent in May - bid for Nilörngruppen	FW
22/05	DNB Carnegie raises Pandora price target to DKK 750 (740), reiterates Buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	78,157	43,696	76,748	1,03,820	52,799	40,874	-	-
Change	-	-44.09%	75.64%	35.27%	-49.14%	-22.59%	-	-
Enterprise Value (EV) ¹	81,039	50,490	86,518	1,14,828	66,518	54,418	53,960	53,034
Change	-	-37.7%	71.36%	32.72%	-42.07%	-18.19%	-0.84%	-1.72%
P/E ratio	19.6x	9.09x	16.9x	20.4x	10.4x	9.7x	15.5x	11.1x
PBR	11.2x	6.09x	14.3x	18.8x	10.3x	5.47x	4.8x	3.86x
PEG	-	0.3x	6.48x	1.2x	2.04x	-0.8x	-0.4x	0.3x
Capitalization / Revenue	3.34x	1.65x	2.73x	3.28x	1.62x	1.25x	1.2x	1.14x
EV / Revenue	3.46x	1.91x	3.08x	3.62x	2.04x	1.66x	1.58x	1.48x
EV / EBITDA	10.3x	5.79x	9.49x	11.1x	6.45x	5.55x	6.94x	5.77x
EV / EBIT	13.9x	7.49x	12.4x	14.4x	8.55x	7.69x	11.1x	8.51x
EV / FCF	14.4x	15.6x	14.7x	16.3x	12.2x	17.9x	15.5x	10.3x
FCF Yield	6.96%	6.42%	6.81%	6.13%	8.19%	5.58%	6.44%	9.69%
Dividend per Share ²	16	16	16	20	22	20.17	16.47	20
Rate of return	1.96%	3.28%	1.71%	1.52%	3.11%	3.48%	2.84%	3.45%
EPS ²	41.7	53.7	55.1	64.6	67.9	59.7	37.42	52.05
Distribution rate	38.4%	29.8%	29%	31%	32.4%	33.8%	44%	38.4%
Net sales ¹	23,394	26,463	28,100	31,680	32,549	32,782	34,152	35,935
EBITDA ¹	7,838	8,716	9,118	10,327	10,316	9,813	7,779	9,196
EBIT ¹	5,839	6,743	7,000	7,974	7,783	7,078	4,870	6,232
Net income ¹	4,160	5,029	4,740	5,227	5,241	4,544	2,923	3,952
Net Debt ¹	2,882	6,794	9,770	11,008	13,719	13,543	13,086	12,160
Reference price ²	815.40	488.10	933.20	1,317.00	707.60	579.20	579.20	579.20
Nbr of stocks (in thousands)	95,851	89,522	82,242	78,830	74,617	70,570	-	-
Announcement Date	09/02/22	08/02/23	07/01/24	04/02/25	04/02/26	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PANDORA A/S	9.7x	1.66x	5.55x	3.48%	631.41Cr
COMPAGNIE FINANCIERE RICHEMONT	25.85x	3.98x	14.12x	2.21%	12TCr
TITAN COMPANY LIMITED	77.24x	5.38x	50.71x	0.34%	3.97TCr
CHOW TAI FOOK JEWELLERY GROUP LIMITED	13.07x	1.33x	7.25x	6.19%	1.46TCr
LAOPU GOLD CO., LTD.	8.93x	1.82x	6.7x	7.82%	1.13TCr
LAO FENG XIANG CO., LTD.	11.99x	0.2x	3.21x	4.98%	228.59Cr
CHOW TAI SENG JEWELLERY CO., LTD.	10.7x	1.27x	6.6x	8.11%	196.61Cr
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	21.56x	-	-	-	192.45Cr
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	9.83x	-	-	6.05%	178.31Cr
DR CORPORATION LIMITED	50.27x	-	-	1.84%	141.1Cr
Average	23.91x	2.23x	13.45x	4.56%	2.03TCr
Weighted average by Cap.	33.22x	3.80x	20.05x	2.6%