As of 2025-08-08, the Intrinsic Value of Pandora A/S (PNDORA.CO) is 1,509.18 DKK. This PNDORA.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,036.50 DKK, the upside of Pandora A/S is 45.60%.
The range of the Intrinsic Value is 1,051.08 - 2,609.06 DKK
Based on its market price of 1,036.50 DKK and our intrinsic valuation, Pandora A/S (PNDORA.CO) is undervalued by 45.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,051.08 - 2,609.06 | 1,509.18 | 45.6% |
| DCF (Growth 10y) | 1,369.17 - 3,209.24 | 1,914.95 | 84.8% |
| DCF (EBITDA 5y) | 630.69 - 1,108.16 | 871.80 | -15.9% |
| DCF (EBITDA 10y) | 976.34 - 1,612.60 | 1,277.65 | 23.3% |
| Fair Value | 1,437.79 - 1,437.79 | 1,437.79 | 38.72% |
| P/E | 1,104.03 - 1,297.30 | 1,225.47 | 18.2% |
| EV/EBITDA | 347.04 - 1,011.85 | 774.34 | -25.3% |
| EPV | 781.07 - 1,216.48 | 998.78 | -3.6% |
| DDM - Stable | 538.56 - 1,509.21 | 1,023.89 | -1.2% |
| DDM - Multi | 838.60 - 1,802.18 | 1,141.96 | 10.2% |
| Market Cap (mil) | 81,883.50 |
| Beta | 0.50 |
| Outstanding shares (mil) | 79.00 |
| Enterprise Value (mil) | 96,352.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.44% |
| Cost of Debt | 6.61% |
| WACC | 7.98% |