Pandox AB (publ)

DB:POX Stock Report

Market Cap: €2.8b

Pandox Valuation

Is POX undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of POX when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
€4.94
Fair Value
194.7% overvalued intrinsic discount
3
Number of Analysts

Below Fair Value: POX (€14.56) is trading above our estimate of fair value (€4.92)

Significantly Below Fair Value: POX is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for POX?

Key metric: As POX is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for POX. This is calculated by dividing POX's market cap by their current earnings.
What is POX's PE Ratio?
PE Ratio23.3x
EarningsSEK 1.36b
Market CapSEK 31.56b

Price to Earnings Ratio vs Peers

How does POX's PE Ratio compare to its peers?

The above table shows the PE ratio for POX vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average15.4x
TEG TAG Immobilien
24.8x31.44%€2.7b
AT1 Aroundtown
14.8x21.49%€3.3b
GYC Grand City Properties
8.4x2.89%€1.9b
DEQ Deutsche EuroShop
13.6x9.11%€1.7b
POX Pandox
23.3x22.55%€31.6b

Price-To-Earnings vs Peers: POX is expensive based on its Price-To-Earnings Ratio (23.3x) compared to the peer average (15.4x).

Price to Earnings Ratio vs Industry

How does POX's PE Ratio compare vs other companies in the DE Real Estate Industry?

5 CompaniesPrice / EarningsEstimated GrowthMarket Cap
GTY Gateway Real Estate
0.7xn/aUS$167.81m
AAA A.A.A. Allgemeine Anlageverwaltung
2.6xn/aUS$47.44m
ADJ Adler Group
0.05xn/aUS$43.49m
CRZK CR Energy
1.2xn/aUS$17.94m
POX 23.3xIndustry Avg. 14.8xNo. of Companies5PE01632486480+
5 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: POX is expensive based on its Price-To-Earnings Ratio (23.3x) compared to the German Real Estate industry average (14.8x).

Price to Earnings Ratio vs Fair Ratio

What is POX's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

POX PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio23.3x
Fair PE Ratio17.3x

Price-To-Earnings vs Fair Ratio: POX is expensive based on its Price-To-Earnings Ratio (23.3x) compared to the estimated Fair Price-To-Earnings Ratio (17.3x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst POX forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€14.56
€18.87
+29.63%
4.56%€20.09€18.27n/a3
Jun ’26€14.24
€18.92
+32.87%
4.56%€20.14€18.31n/a3
May ’26€13.92
€18.78
+34.89%
4.56%€19.99€18.17n/a3
Apr ’26€15.88
€20.27
+27.64%
2.79%€20.87€19.51n/a3
Mar ’26€17.72
€19.84
+11.97%
2.79%€20.43€19.10n/a3
Feb ’26€17.54
€19.30
+10.03%
2.81%€20.02€18.72n/a3
Jan ’26€16.56
€19.59
+18.27%
3.14%€20.02€18.72n/a3
Dec ’25€16.62
€19.23
+15.72%
3.37%€19.88€18.58n/a2
Nov ’25€15.92
€19.03
+19.51%
1.15%€19.24€18.81n/a2
Oct ’25€18.22
€18.92
+3.86%
2.33%€19.36€18.48n/a2
Sep ’25€16.96
€18.29
+7.82%
3.53%€18.93€17.64n/a2
Aug ’25€17.24
€18.29
+6.07%
3.53%€18.93€17.64n/a2
Jul ’25€16.64
€16.62
-0.12%
6.67%€17.73€15.51n/a2
Jun ’25€16.28
€14.97
-8.04%
1.45%€15.19€14.75€14.242
May ’25€14.50
€14.77
+1.86%
1.45%€14.98€14.56€13.922
Apr ’25€15.26
€15.29
+0.17%
1.45%€15.51€15.06€15.882
Mar ’25€13.83
€15.29
+10.52%
1.45%€15.51€15.06€17.722
Feb ’25€12.34
€14.27
+15.62%
1.54%€14.49€14.05€17.542
Jan ’25€13.17
€11.83
-10.17%
3.70%€12.27€11.39€16.562
Dec ’24€11.08
€11.83
+6.78%
3.70%€12.27€11.39€16.622
Nov ’24€9.07
€11.30
+24.61%
7.07%€11.87€10.17€15.923
Oct ’24€9.97
€12.05
+20.88%
9.13%€13.23€10.58€18.223
Sep ’24€10.32
€12.05
+16.78%
9.13%€13.23€10.58€16.963
Aug ’24€10.49
€12.05
+14.88%
9.13%€13.23€10.58€17.243
Jul ’24€10.45
€12.05
+15.32%
9.13%€13.23€10.58€16.643
Jun ’24€9.47
€12.05
+27.26%
9.13%€13.23€10.58€16.283
AnalystConsensusTarget
Consensus Narrative from 3 Analysts
€18.55
Fair Value
21.5% undervalued intrinsic discount
3
Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/06/23 07:34
End of Day Share Price 2025/06/20 00:00
Earnings2025/03/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Pandox AB (publ) is covered by 9 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
null nullABG Sundal Collier
null nullABG Sundal Collier Sponsored
Erik GranströmCarnegie Investment Bank AB