Valuation Pandora LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Cboe Europe Other stock markets 01:00:45 15/07/26 am AEST			5-day change	1st Jan Change
792.80 ^DKK	0.00%		0.00%	-

09/07	SEB upgrades Pandora to buy, nearly doubles target price	FW
09/07	SEB upgrades Pandora to buy (hold), target price 1,000 Danish kroner (550)	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,157	43,696	76,748	103,820	52,799	55,327	-	-
Change	-	-44.09%	75.64%	35.27%	-49.14%	4.79%	-	-
Enterprise Value (EV) ¹	81,039	50,490	86,518	114,828	66,518	68,681	67,811	66,728
Change	-	-37.7%	71.36%	32.72%	-42.07%	3.25%	-1.27%	-1.6%
P/E	19.6x	9.09x	16.9x	20.4x	10.4x	12.6x	19.8x	14.3x
PBR	11.2x	6.09x	14.3x	18.8x	10.3x	7.49x	6.32x	5.01x
PEG	-	0.3x	6.48x	1.2x	2.04x	-1.46x	-0.5x	0.4x
Capitalization / Revenue	3.34x	1.65x	2.73x	3.28x	1.62x	1.68x	1.61x	1.53x
EV / Revenue	3.46x	1.91x	3.08x	3.62x	2.04x	2.08x	1.97x	1.85x
EV / EBITDA	10.3x	5.79x	9.49x	11.1x	6.45x	6.9x	8.48x	7.12x
EV / EBIT	13.9x	7.49x	12.4x	14.4x	8.55x	9.5x	13.5x	10.3x
EV / FCF	14.4x	15.6x	14.7x	16.3x	12.2x	23.7x	19x	12.2x
FCF Yield	6.96%	6.42%	6.81%	6.13%	8.19%	4.21%	5.27%	8.19%
Dividend per Share ²	16	16	16	20	22	20.42	17.27	20.55
Rate of return	1.96%	3.28%	1.71%	1.52%	3.11%	2.6%	2.2%	2.62%
EPS ²	41.7	53.7	55.1	64.6	67.9	62.04	39.53	54.93
Distribution rate	38.4%	29.8%	29%	31%	32.4%	32.9%	43.7%	37.4%
Net sales ¹	23,394	26,463	28,100	31,680	32,549	33,013	34,427	36,078
EBITDA ¹	7,838	8,716	9,118	10,327	10,316	9,948	7,999	9,368
EBIT ¹	5,839	6,743	7,000	7,974	7,783	7,228	5,015	6,469
Net income ¹	4,160	5,029	4,740	5,227	5,241	4,688	3,035	4,161
Net Debt ¹	2,882	6,794	9,770	11,008	13,719	13,354	12,484	11,401
Reference price ²	815.40	488.10	933.20	1,317.00	707.60	784.00	784.00	784.00
Nbr of stocks (in thousands)	95,851	89,522	82,242	78,830	74,617	70,570	-	-
Announcement Date	9/2/22	8/2/23	7/1/24	4/2/25	4/2/26	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPAGNIE FINANCIERE RICHEMONT	28.51x	4.44x	15.85x	2.13%	133B
TITAN COMPANY LIMITED	67.99x	4.7x	44.53x	0.34%	42.73B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.94x	1.25x	8.05x	6.71%	14.64B
LAOPU GOLD CO., LTD.	6.99x	1.44x	5.22x	9.93%	8.69B
LAO FENG XIANG CO., LTD.	11.57x	0.19x	3.13x	5.16%	2.25B
CHOW TAI SENG JEWELLERY CO., LTD.	10.53x	1.25x	6.47x	8.24%	1.93B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	19.28x	-	-	-	1.72B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	7.97x	-	-	6.68%	1.61B
DR CORPORATION LIMITED	44.55x	-	-	2.08%	1.25B
Average	23.15x	2.21x	13.87x	5.16%	23.13B
Weighted average by Cap.	33.99x	4.06x	20.63x	2.54%