As of 2026-04-12, the Intrinsic Value of Pandora A/S (PNDORA.CO) is 1,004.85 DKK. This PNDORA.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 472.80 DKK, the upside of Pandora A/S is 112.50%.
The range of the Intrinsic Value is 750.38 - 1,474.97 DKK
Based on its market price of 472.80 DKK and our intrinsic valuation, Pandora A/S (PNDORA.CO) is undervalued by 112.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 750.38 - 1,474.97 | 1,004.85 | 112.5% |
| DCF (Growth 10y) | 895.71 - 1,718.07 | 1,185.77 | 150.8% |
| DCF (EBITDA 5y) | 501.52 - 1,146.20 | 816.07 | 72.6% |
| DCF (EBITDA 10y) | 698.43 - 1,413.92 | 1,024.36 | 116.7% |
| Fair Value | 1,658.86 - 1,658.86 | 1,658.86 | 250.86% |
| P/E | 891.80 - 1,288.60 | 1,037.25 | 119.4% |
| EV/EBITDA | 338.18 - 1,275.57 | 943.95 | 99.7% |
| EPV | 793.75 - 1,323.51 | 1,058.63 | 123.9% |
| DDM - Stable | 443.04 - 941.37 | 692.21 | 46.4% |
| DDM - Multi | 571.80 - 962.96 | 718.97 | 52.1% |
| Market Cap (mil) | 37,351.20 |
| Beta | 0.12 |
| Outstanding shares (mil) | 79.00 |
| Enterprise Value (mil) | 51,070.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.91% |
| Cost of Debt | 6.58% |
| WACC | 7.81% |