Pandox AB (publ)

OM:PNDX B Stock Report

Market Cap: SEK 37.0b

Pandox Valuation

Is PNDX B 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-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

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

Below Fair Value: PNDX B (SEK190) is trading above our estimate of fair value (SEK55.94)

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

Key Valuation Metric

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

Key metric: As PNDX B is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for PNDX B. This is calculated by dividing PNDX B's market cap by their current revenue.
What is PNDX B's PS Ratio?
PS Ratio5.2x
SalesSEK 7.08b
Market CapSEK 36.97b

Price to Sales Ratio vs Peers

How does PNDX B's PS Ratio compare to its peers?

The above table shows the PS ratio for PNDX B vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average9.8x
WIHL Wihlborgs Fastigheter
7.8x5.6%SEK 31.9b
CATE Catena
14.2x18.1%SEK 28.5b
WALL B Wallenstam
10.2x4.5%SEK 30.9b
FABG Fabege
7.1x2.8%SEK 25.8b
PNDX B Pandox
5.2x6.7%SEK 37.0b

Price-To-Sales vs Peers: PNDX B is good value based on its Price-To-Sales Ratio (5.2x) compared to the peer average (9.8x).

Price to Sales Ratio vs Industry

How does PNDX B's PS Ratio compare vs other companies in the SE Real Estate Industry?

6 CompaniesPrice / SalesEstimated GrowthMarket Cap
HEIM PREF Heimstaden
0.2xn/aUS$266.17m
WBGR B Wästbygg Gruppen
0.2x0.2%US$74.38m
FASTAT Aktiebolaget Fastator
0.2xn/aUS$7.94m
SAMT B Samtrygg Group
0.06xn/aUS$2.60m
PNDX B 5.2xIndustry Avg. 5.4xNo. of Companies9PS03.26.49.612.816+
6 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: PNDX B is good value based on its Price-To-Sales Ratio (5.2x) compared to the Swedish Real Estate industry average (5.4x).

Price to Sales Ratio vs Fair Ratio

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

PNDX B PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio5.2x
Fair PS Ratio6x

Price-To-Sales vs Fair Ratio: PNDX B is good value based on its Price-To-Sales Ratio (5.2x) compared to the estimated Fair Price-To-Sales Ratio (6x).

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 PNDX B forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentSEK 190.00
SEK 225.00
+18.4%
3.1%SEK 230.00SEK 215.00n/a3
Dec ’25SEK 192.40
SEK 222.50
+15.6%
3.4%SEK 230.00SEK 215.00n/a2
Nov ’25SEK 185.80
SEK 217.50
+17.1%
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 197.00
SEK 212.50
+7.9%
3.5%SEK 220.00SEK 205.00n/a2
Aug ’25SEK 200.00
SEK 212.50
+6.3%
3.5%SEK 220.00SEK 205.00n/a2
Jul ’25SEK 189.00
SEK 187.50
-0.8%
6.7%SEK 200.00SEK 175.00n/a2
Jun ’25SEK 189.60
SEK 172.50
-9.0%
1.4%SEK 175.00SEK 170.00n/a2
May ’25SEK 172.40
SEK 172.50
+0.06%
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 157.80
SEK 172.50
+9.3%
1.4%SEK 175.00SEK 170.00n/a2
Feb ’25SEK 140.10
SEK 162.50
+16.0%
1.5%SEK 165.00SEK 160.00n/a2
Jan ’25SEK 150.40
SEK 135.00
-10.2%
3.7%SEK 140.00SEK 130.00n/a2
Dec ’24SEK 129.30
SEK 135.00
+4.4%
3.7%SEK 140.00SEK 130.00SEK 192.402
Nov ’24SEK 110.70
SEK 133.33
+20.4%
7.1%SEK 140.00SEK 120.00SEK 185.803
Oct ’24SEK 116.30
SEK 136.67
+17.5%
9.1%SEK 150.00SEK 120.00SEK 209.003
Sep ’24SEK 123.10
SEK 136.67
+11.0%
9.1%SEK 150.00SEK 120.00SEK 197.003
Aug ’24SEK 123.20
SEK 136.67
+10.9%
9.1%SEK 150.00SEK 120.00SEK 200.003
Jul ’24SEK 125.60
SEK 136.67
+8.8%
9.1%SEK 150.00SEK 120.00SEK 189.003
Jun ’24SEK 112.10
SEK 136.67
+21.9%
9.1%SEK 150.00SEK 120.00SEK 189.603
May ’24SEK 121.90
SEK 143.33
+17.6%
11.9%SEK 160.00SEK 120.00SEK 172.403
Apr ’24SEK 129.40
SEK 165.00
+27.5%
3.0%SEK 170.00SEK 160.00SEK 179.702
Mar ’24SEK 138.60
SEK 165.00
+19.0%
3.0%SEK 170.00SEK 160.00SEK 157.802
Feb ’24SEK 144.50
SEK 160.00
+10.7%
6.3%SEK 170.00SEK 150.00SEK 140.102
Jan ’24SEK 116.40
SEK 162.50
+39.6%
7.7%SEK 175.00SEK 150.00SEK 150.402
Dec ’23SEK 126.80
SEK 162.50
+28.2%
7.7%SEK 175.00SEK 150.00SEK 129.302

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 Analysis2024/12/23 00:20
End of Day Share Price 2024/12/23 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

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 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

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
Tobias KajABG Sundal Collier
null nullABG Sundal Collier Sponsored
Erik GranströmCarnegie Investment Bank AB