Pandora Valuation

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

Valuation Score

3/6

Valuation Score 3/6

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 PNDORC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow

Simply Wall St

DKK 1.70k

Fair Value

25.2% undervalued

Number of Analysts

Below Fair Value: PNDORC (DKK1267.5) is trading below our estimate of fair value (DKK1695.23)

Significantly Below Fair Value: PNDORC is trading below fair value by more than 20%.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for PNDORC. This is calculated by dividing PNDORC's market cap by their current earnings.
What is PNDORC's PE Ratio?
PE Ratio	20.6x
Earnings	DKK 4.89b
Market Cap	DKK 100.93b

PNDORC key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3.8x
Enterprise Value/EBITDA	13.6x
PEG Ratio	2x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for PNDORC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	45.6x
BRBY Burberry Group	93.4x	42.9%	UK£3.5b
BTRW Barratt Redrow	54x	36.3%	UK£6.2b
GAW Games Workshop Group	25.2x	2.1%	UK£4.4b
BKG Berkeley Group Holdings	9.8x	-5.4%	UK£3.7b
PNDORC Pandora	20.6x	10.1%	DKK 100.9b

Price-To-Earnings vs Peers: PNDORC is good value based on its Price-To-Earnings Ratio (20.6x) compared to the peer average (45.6x).

Price to Earnings Ratio vs Industry

How does PNDORC's PE Ratio compare vs other companies in the European Luxury Industry?

4 Companies	Price / Earnings	Estimated Growth	Market Cap

4 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: PNDORC is expensive based on its Price-To-Earnings Ratio (20.6x) compared to the European Luxury industry average (16.2x).

Price to Earnings Ratio vs Fair Ratio

What is PNDORC'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.

PNDORC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	20.6x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate PNDORC's Price-To-Earnings Fair Ratio for valuation analysis.

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 PNDORC forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	DKK 1,267.50	DKK 1,290.63 +1.8%	12.8%	DKK 1,500.00	DKK 1,000.00	n/a	16
Jan ’26	DKK 1,316.00	DKK 1,248.94 -5.1%	11.8%	DKK 1,500.00	DKK 1,000.00	n/a	16
Dec ’25	DKK 1,127.50	DKK 1,216.93 +7.9%	12.3%	DKK 1,500.00	DKK 1,000.00	n/a	15
Nov ’25	DKK 1,057.25	DKK 1,235.53 +16.9%	12.4%	DKK 1,470.00	DKK 1,010.00	n/a	15
Oct ’25	DKK 1,062.50	DKK 1,227.60 +15.5%	13.0%	DKK 1,470.00	DKK 1,010.00	n/a	15
Sep ’25	DKK 1,148.75	DKK 1,193.93 +3.9%	13.0%	DKK 1,400.00	DKK 920.00	n/a	15
Aug ’25	DKK 1,095.50	DKK 1,201.93 +9.7%	13.1%	DKK 1,400.00	DKK 920.00	n/a	14
Jul ’25	n/a	DKK 1,211.21 0%	11.9%	DKK 1,400.00	DKK 1,010.00	n/a	14
Jun ’25	DKK 1,125.25	DKK 1,200.07 +6.6%	11.2%	DKK 1,400.00	DKK 1,010.00	n/a	14
May ’25	n/a	DKK 1,179.36 0%	12.9%	DKK 1,400.00	DKK 900.00	n/a	14
Apr ’25	DKK 1,111.00	DKK 1,148.67 +3.4%	14.3%	DKK 1,400.00	DKK 900.00	n/a	15
Mar ’25	DKK 1,152.75	DKK 1,104.81 -4.2%	14.8%	DKK 1,360.00	DKK 820.00	n/a	16
Feb ’25	n/a	DKK 989.81 0%	12.4%	DKK 1,200.00	DKK 720.00	n/a	16
Jan ’25	n/a	DKK 936.31 0%	11.5%	DKK 1,115.00	DKK 730.00	DKK 1,316.00	16
Dec ’24	n/a	DKK 928.50 0%	12.0%	DKK 1,115.00	DKK 730.00	DKK 1,127.50	16
Nov ’24	n/a	DKK 851.14 0%	13.7%	DKK 1,000.00	DKK 630.00	DKK 1,057.25	14
Oct ’24	DKK 729.00	DKK 784.21 +7.6%	16.2%	DKK 950.00	DKK 600.00	DKK 1,062.50	14
Sep ’24	DKK 695.30	DKK 739.60 +6.4%	15.3%	DKK 930.00	DKK 547.00	DKK 1,148.75	15
Aug ’24	DKK 649.60	DKK 727.47 +12.0%	16.0%	DKK 930.00	DKK 540.00	DKK 1,095.50	15
Jul ’24	DKK 614.00	DKK 722.40 +17.7%	15.5%	DKK 930.00	DKK 540.00	n/a	15
Jun ’24	DKK 548.90	DKK 724.47 +32.0%	15.2%	DKK 930.00	DKK 550.00	DKK 1,125.25	15
May ’24	DKK 619.80	DKK 716.73 +15.6%	16.2%	DKK 930.00	DKK 488.00	n/a	15
Apr ’24	DKK 641.70	DKK 707.27 +10.2%	17.4%	DKK 930.00	DKK 488.00	DKK 1,111.00	15
Mar ’24	n/a	DKK 689.67 0%	19.2%	DKK 930.00	DKK 450.00	DKK 1,152.75	15
Feb ’24	DKK 575.20	DKK 619.33 +7.7%	24.7%	DKK 930.00	DKK 370.00	n/a	15
Jan ’24	n/a	DKK 604.00 0%	27.2%	DKK 930.00	DKK 340.00	n/a	15

Analyst Price Target

Consensus Narrative from 16 Analysts

DKK 1.28k

Fair Value

0.7% undervalued

Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2025/01/19 17:59
End of Day Share Price	2025/01/17 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

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.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* 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 here.

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 .

Analyst Sources

Pandora A/S is covered by 36 analysts. 17 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
null null	ABG Sundal Collier
Mariana Horn Uribe	Berenberg
Melania Grippo	BNP Paribas Exane