🎉 M&A multiples are live!
Check it out!

Pandora Valuation Multiples

Discover revenue and EBITDA valuation multiples for Pandora and other public comps.

See Pandora Valuation Multiples

Pandora Overview

About Pandora

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.


Founded

1982

HQ

Denmark
Employees

41.3K+

Financials

LTM Revenue $4.5B

LTM EBITDA $1.5B

EV

$16.0B

Valuation Multiples

Multiples.vc

Sign up to see

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Pandora Financials

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 estimates

Pandora P&L

FY 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.

Pandora Stock Performance

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 data

Pandora Stock Data

EV Market Cap Price 1D Price 1M Price 3M Price 12M EPS
$16.0B $14.5B XXX XXX XXX XXX $9.18

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Sign Up

Pandora Valuation Multiples

As 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 comps

Pandora Financial Valuation Multiples

FY 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.

Get Pandora Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Sign Up

Pandora Valuation Multiples

Pandora'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 comps

Pandora Operational Valuation Multiples

FY 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.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics
Pharma Analytics
Private Equity
ERP Software
Medical Devices
Consumer SaaS
Streaming Platforms
AdTech Software
Climate Tech
GRC Software
Developer Tools

Pandora Public Comps

See valuation multiples for Pandora public comps
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 M&A and Investment Activity

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 multiples

Latest Acquisitions by Pandora

Acquired 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

Get Verified M&A Valuation Multiples

Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.

Sign Up

About Pandora

When 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).

Join Now Or Talk To Us

Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.