Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Denmark
/
Consumer Durables
/
Pandora
PNDORA
Pandora
The accessible-luxury jewelry brand Pandora posted 8% same-store sales growth in the U.S. last year.
SW
swift11
Not Invested
Community Contributor
Published
01 Mar 25
Updated
30 Apr 25
9
Set Fair Value
0
votes
1
Share
swift11
's Fair Value
DKK 1,600.41
43.0% undervalued
intrinsic discount
30 Apr
DKK 912.00
Loading
1Y
-20.2%
7D
8.0%
Author's Valuation
DKK 1.6k
43.0% undervalued
intrinsic discount
swift11's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
swift11
's
Fair Value
DKK 1.6k
43.0% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
45b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue DKK 45.2b
Earnings DKK 7.5b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
6.48%
Luxury revenue growth rate
0.32%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.93%
Calculation
DKK 7.46b
Earnings '30
x
19.05x
PE Ratio '30
=
DKK 142.07b
Market Cap '30
DKK 142.07b
Market Cap '30
/
65.54m
No. shares '30
=
DKK 2.17k
Share Price '30
DKK 2.17k
Share Price '30
Discounted to 2025 @ 6.33% p.a.
=
DKK 1.60k
Fair Value '25
