As of 2025-07-06, the Intrinsic Value of Pandora A/S (PNDORA.CO) is 1,464.61 DKK. This PNDORA.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,085.50 DKK, the upside of Pandora A/S is 34.90%.
The range of the Intrinsic Value is 1,046.50 - 2,394.80 DKK
Based on its market price of 1,085.50 DKK and our intrinsic valuation, Pandora A/S (PNDORA.CO) is undervalued by 34.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,046.50 - 2,394.80 | 1,464.61 | 34.9% |
| DCF (Growth 10y) | 1,363.01 - 2,943.06 | 1,857.25 | 71.1% |
| DCF (EBITDA 5y) | 625.48 - 1,089.12 | 888.75 | -18.1% |
| DCF (EBITDA 10y) | 970.24 - 1,571.45 | 1,284.56 | 18.3% |
| Fair Value | 1,437.79 - 1,437.79 | 1,437.79 | 32.45% |
| P/E | 1,127.12 - 1,362.60 | 1,207.79 | 11.3% |
| EV/EBITDA | 341.72 - 994.64 | 744.63 | -31.4% |
| EPV | 777.88 - 1,156.45 | 967.16 | -10.9% |
| DDM - Stable | 536.59 - 1,394.91 | 965.75 | -11.0% |
| DDM - Multi | 835.15 - 1,657.72 | 1,107.69 | 2.0% |
| Market Cap (mil) | 85,754.50 |
| Beta | 0.53 |
| Outstanding shares (mil) | 79.00 |
| Enterprise Value (mil) | 100,223.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.62% |
| Cost of Debt | 6.61% |
| WACC | 8.14% |