The Discounted Cash Flow (DCF) valuation of Pandora A/S (PNDORA.CO) is 1,004.85 DKK. With the latest stock price at 481.10 DKK, the upside of Pandora A/S based on DCF is 108.9%.
Based on the latest price of 481.10 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 108.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.5% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 750.38 - 1,474.97 | 1,004.85 |
| Upside | 56.0% - 206.6% | 108.9% |