The Discounted Cash Flow (DCF) valuation of Pandora A/S (PNDORA.CO) is 1,509.18 DKK. With the latest stock price at 1,074.50 DKK, the upside of Pandora A/S based on DCF is 40.5%.
Based on the latest price of 1,074.50 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 40.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.4% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,051.08 - 2,609.06 | 1,509.18 |
| Upside | -2.2% - 142.8% | 40.5% |