Pandox AB (publ)

LSE:0R8U Stock Report

Market Cap: SEK 39.6b

Pandox Valuation

Is 0R8U undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • 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 0R8U when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
SEK 58.74
Fair Value
241.5% overvalued intrinsic discount
4
Number of Analysts

Below Fair Value: 0R8U (SEK200.59) is trading above our estimate of fair value (SEK58.74)

Significantly Below Fair Value: 0R8U is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0R8U?

Key metric: As 0R8U is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0R8U. This is calculated by dividing 0R8U's market cap by their current earnings.
What is 0R8U's PE Ratio?
PE Ratio23.4x
EarningsSEK 1.69b
Market CapSEK 39.60b

Price to Earnings Ratio vs Peers

How does 0R8U's PE Ratio compare to its peers?

The above table shows the PE ratio for 0R8U vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average42.8x
GRI Grainger
51.7x35.1%UK£1.6b
SRE Sirius Real Estate
10.8x18.0%UK£1.2b
TPFG Property Franchise Group
33.4x54.9%UK£259.3m
PNS Panther Securities
75.5xn/aUK£54.7m
0R8U Pandox
23.4x17.5%SEK 39.6b

Price-To-Earnings vs Peers: 0R8U is good value based on its Price-To-Earnings Ratio (23.4x) compared to the peer average (42.8x).

Price to Earnings Ratio vs Industry

How does 0R8U's PE Ratio compare vs other companies in the GB Real Estate Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
RAV Raven Property Group
0.3x-76.0%US$23.74m
CRC Circle Property
0.4xn/aUS$1.28m
No more companies available in this PE range
0R8U 23.4xIndustry Avg. 18.7xNo. of Companies5PE01632486480+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 0R8U is expensive based on its Price-To-Earnings Ratio (23.4x) compared to the European Real Estate industry average (18.7x).

Price to Earnings Ratio vs Fair Ratio

What is 0R8U'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.

0R8U PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio23.4x
Fair PE Ratio29.1x

Price-To-Earnings vs Fair Ratio: 0R8U is good value based on its Price-To-Earnings Ratio (23.4x) compared to the estimated Fair Price-To-Earnings Ratio (29.1x).

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 0R8U forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentSEK 202.00
SEK 221.25
+9.5%
2.5%SEK 230.00SEK 215.00n/a4
Jan ’26SEK 191.96
SEK 225.00
+17.2%
3.1%SEK 230.00SEK 215.00n/a3
Dec ’25SEK 192.06
SEK 222.50
+15.8%
3.4%SEK 230.00SEK 215.00n/a2
Nov ’25SEK 186.00
SEK 217.50
+16.9%
1.1%SEK 220.00SEK 215.00n/a2
Oct ’25SEK 209.00
SEK 215.00
+2.9%
2.3%SEK 220.00SEK 210.00n/a2
Sep ’25SEK 196.20
SEK 212.50
+8.3%
3.5%SEK 220.00SEK 205.00n/a2
Aug ’25SEK 202.20
SEK 212.50
+5.1%
3.5%SEK 220.00SEK 205.00n/a2
Jul ’25SEK 188.60
SEK 187.50
-0.6%
6.7%SEK 200.00SEK 175.00n/a2
Jun ’25SEK 182.99
SEK 172.50
-5.7%
1.4%SEK 175.00SEK 170.00n/a2
May ’25SEK 172.74
SEK 172.50
-0.1%
1.4%SEK 175.00SEK 170.00n/a2
Apr ’25SEK 179.70
SEK 172.50
-4.0%
1.4%SEK 175.00SEK 170.00n/a2
Mar ’25SEK 156.77
SEK 172.50
+10.0%
1.4%SEK 175.00SEK 170.00n/a2
Feb ’25SEK 140.09
SEK 162.50
+16.0%
1.5%SEK 165.00SEK 160.00SEK 201.922
Jan ’25SEK 150.50
SEK 135.00
-10.3%
3.7%SEK 140.00SEK 130.00SEK 191.962
Dec ’24SEK 128.43
SEK 135.00
+5.1%
3.7%SEK 140.00SEK 130.00SEK 192.062
Nov ’24SEK 109.79
SEK 133.33
+21.4%
7.1%SEK 140.00SEK 120.00SEK 186.003
Oct ’24SEK 116.52
SEK 136.67
+17.3%
9.1%SEK 150.00SEK 120.00SEK 209.003
Sep ’24SEK 124.37
SEK 136.67
+9.9%
9.1%SEK 150.00SEK 120.00SEK 196.203
Aug ’24SEK 122.52
SEK 136.67
+11.5%
9.1%SEK 150.00SEK 120.00SEK 202.203
Jul ’24SEK 125.39
SEK 136.67
+9.0%
9.1%SEK 150.00SEK 120.00SEK 188.603
Jun ’24SEK 111.92
SEK 136.67
+22.1%
9.1%SEK 150.00SEK 120.00SEK 182.993
May ’24SEK 121.80
SEK 143.33
+17.7%
11.9%SEK 160.00SEK 120.00SEK 172.743
Apr ’24SEK 129.41
SEK 165.00
+27.5%
3.0%SEK 170.00SEK 160.00SEK 179.702
Mar ’24SEK 139.82
SEK 165.00
+18.0%
3.0%SEK 170.00SEK 160.00SEK 156.772
Feb ’24SEK 144.77
SEK 160.00
+10.5%
6.3%SEK 170.00SEK 150.00SEK 140.092
Analyst Price Target
Consensus Narrative from 4 Analysts
SEK 218.08
Fair Value
8.0% undervalued intrinsic discount
4
Number of Analysts

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

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/02/07 06:39
End of Day Share Price 2025/02/06 00:00
Earnings2024/12/31
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