The Discounted Cash Flow (DCF) valuation of Pandora A/S (PNDORA.CO) is 1,502.95 DKK. With the latest stock price at 1,197.00 DKK, the upside of Pandora A/S based on DCF is 25.6%.
Based on the latest price of 1,197.00 DKK and our DCF valuation, Pandora A/S (PNDORA.CO) is a buy. buying PNDORA.CO stocks now will result in a potential gain of 25.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.2% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,085.99 - 2,405.63 | 1,502.95 |
| Upside | -9.3% - 101.0% | 25.6% |