As of 2025-09-20, the Fair Value of Pandora A/S (PNDORA.CO) is 1,439.13 DKK. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 874.60 DKK, the upside of Pandora A/S is 64.55%.
With the market price of 874.60 DKK and our fair value calculation, Pandora A/S (PNDORA.CO) is a good investment. Investing in PNDORA.CO stocks now will result in a potential gain of 64.55%.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | 1,938.00 | 4,160.00 | 5,029.00 | 4,740.00 | 5,227.00 | 4,218.80 |
| YoY growth | -34.19% | 114.65% | 20.89% | -5.75% | 10.27% | 21.18% |
| Market Cap (mil) | 69,093.40 |
| P/E | 12.87x |
| Forward P/E | 12.23x |
| EPS | 67.96 |
| Avg earnings growth rate | 21.18% |
| TTM earnings | 5,369.00 |