Pandora is a premium jewelry brand and the market leader in the charm bracelet category. The company was established in the 1980s in Denmark and since then has expanded globally. Pandora has over 2,500 concept stores globally (1,600 owned and operated, and the remainder run by its franchise partners) as well as multibrand locations and stores-in-stores. Pandora owned retail accounts for 51% of sales, own online channels for 21% and wholesale for the remainder. Charms and bracelets account for almost three fourths of its sales. The firm produces mostly internally in two jewelry-crafting facilities in Thailand.
1982
41.3K+
LTM Revenue $4.5B
LTM EBITDA $1.5B
$16.0B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Pandora has a last 12-month revenue of $4.5B and a last 12-month EBITDA of $1.5B.
In the most recent fiscal year, Pandora achieved revenue of $4.4B and an EBITDA of $1.4B.
Pandora expects next 12-month revenue of XXX   and NTM EBITDA of XXX
See Pandora valuation multiples based on analyst estimatesFY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
---|---|---|---|---|---|
Revenue | $3.7B | $3.9B | $4.4B | $4.5B | XXX |
Gross Profit | $2.8B | $3.1B | $3.5B | XXX | XXX |
Gross Margin | 76% | 79% | 80% | XXX | XXX |
EBITDA | $1.2B | $1.3B | $1.4B | $1.5B | XXX |
EBITDA Margin | 33% | 32% | 32% | 33% | XXX |
Net Profit | $703M | $662M | $730M | XXX | XXX |
Net Margin | 19% | 17% | 16% | XXX | XXX |
Net Debt | $521M | $823M | $815M | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 7, 2025, Pandora's stock price is DKK 1319 (or $184).
Pandora has current market cap of DKK 104B (or $14.5B), and EV of DKK 115B (or $16.0B).
See Pandora trading valuation dataEV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
---|---|---|---|---|---|---|
$16.0B | $14.5B | XXX | XXX | XXX | XXX | $9.18 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of February 7, 2025, Pandora has market cap of $14.5B and EV of $16.0B.
Pandora's trades at 3.5x LTM EV/Revenue multiple, and 10.9x LTM EBITDA.
Analysts estimate Pandora's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Pandora and 10K+ public compsFY 2024 | FY 2025E | FY 2026E | FY 2027E | |
---|---|---|---|---|
EV | $16.0B | XXX | XXX | XXX |
EV/Revenue | 3.6x | XXX | XXX | XXX |
EV/EBITDA | 11.4x | XXX | XXX | XXX |
P/E | 19.8x | XXX | XXX | XXX |
P/E/Growth | 1.4x | XXX | XXX | XXX |
EV/FCF | 16.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpPandora's NTM/LTM revenue growth is 10%
Pandora's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Pandora's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Pandora's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Pandora and other 10K+ public compsFY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
---|---|---|---|---|---|
Revenue Growth | 13% | XXX | XXX | XXX | XXX |
EBITDA Margin | 32% | XXX | XXX | XXX | XXX |
EBITDA Growth | 13% | XXX | XXX | XXX | XXX |
Rule of 40 (SaaS-only) | 42% | XXX | XXX | XXX | XXX |
Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
S&M Expenses to Revenue | 47% | XXX | XXX | XXX | XXX |
G&A Expenses to Revenue | 8% | XXX | XXX | XXX | XXX |
R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
Opex to Revenue | 55% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
EV/Revenue | EV/EBITDA | |||||
---|---|---|---|---|---|---|
2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
Envela | XXX | XXX | XXX | XXX | XXX | XXX |
Cettire | XXX | XXX | XXX | XXX | XXX | XXX |
Rajesh Exports | XXX | XXX | XXX | XXX | XXX | XXX |
Kalyan Jewellers | XXX | XXX | XXX | XXX | XXX | XXX |
XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Pandora acquired XXX companies to date.
Last acquisition by Pandora was XXXXXXXX, XXXXX XXXXX XXXXXX . Pandora acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiplesAcquired Company | EV | EV/Revenue | EV/EBITDA |
---|---|---|---|
XXXXXXXXX | XXX | XXX | XXX |
XXXXXXXXX | XXX | XXX | XXX |
XXXXXXXXX | XXX | XXX | XXX |
XXXXXXXXX | XXX | XXX | XXX |
XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign UpWhen was Pandora founded? | Pandora was founded in 1982. |
Where is Pandora headquartered? | Pandora is headquartered in Denmark. |
How many employees does Pandora have? | As of today, Pandora has 41.3K+ employees. |
Who is the CEO of Pandora? | Pandora's CEO is Mr. Alexander Lacik. |
Is Pandora publicy listed? | Yes, Pandora is a public company listed on CSE. |
What is the stock symbol of Pandora? | Pandora trades under PNDORA ticker. |
When did Pandora go public? | Pandora went public in 2010. |
Who are competitors of Pandora? | Similar companies to Pandora include e.g. Envela, Cettire, Rajesh Exports, Kalyan Jewellers. |
What is the current market cap of Pandora? | Pandora's current market cap is $14.5B |
What is the current revenue of Pandora? | Pandora's last 12-month revenue is $4.5B. |
What is the current EBITDA of Pandora? | Pandora's last 12-month EBITDA is $1.5B. |
What is the current EV/Revenue multiple of Pandora? | Current revenue multiple of Pandora is 3.5x. |
What is the current EV/EBITDA multiple of Pandora? | Current EBITDA multiple of Pandora is 10.9x. |
What is the current revenue growth of Pandora? | Pandora revenue growth between 2023 and 2024 was 13%. |
Is Pandora profitable? | Yes, Pandora is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.