The Discounted Cash Flow (DCF) valuation of Pandora A/S (PNDORA.CO) is 1,248.86 DKK. With the latest stock price at 812.20 DKK, the upside of Pandora A/S based on DCF is 53.8%.
Based on the latest price of 812.20 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 53.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.0% | 7.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 959.87 - 1,751.20 | 1,248.86 |
| Upside | 18.2% - 115.6% | 53.8% |