Switch theme
Sign up to access all valuation multiples
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 2,700 concept stores globally (2,000 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 over 80% and wholesale for 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 $4.9B
LTM EBITDA $1.6B
$16.2B
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 (LTM) of $4.9B and a last 12-month EBITDA of $1.6B.
In the most recent fiscal year, Pandora achieved revenue of $4.8B and an EBITDA of $1.5B.
Pandora expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Pandora valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $4.9B | XXX | $4.8B | XXX | XXX | XXX |
| Gross Profit | $3.9B | XXX | $3.8B | XXX | XXX | XXX |
| Gross Margin | 79% | XXX | 80% | XXX | XXX | XXX |
| EBITDA | $1.6B | XXX | $1.5B | XXX | XXX | XXX |
| EBITDA Margin | 32% | XXX | 32% | XXX | XXX | XXX |
| EBIT | $1.2B | XXX | $1.2B | XXX | XXX | XXX |
| EBIT Margin | 25% | XXX | 25% | XXX | XXX | XXX |
| Net Profit | $799M | XXX | $787M | XXX | XXX | XXX |
| Net Margin | 16% | XXX | 16% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $879M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Pandora's stock price is DKK 1197 (or $180).
Pandora has current market cap of DKK 92.9B (or $14.0B), and EV of DKK 107B (or $16.2B).
See Pandora trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $16.2B | $14.0B | XXX | XXX | XXX | XXX | $10.04 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Pandora has market cap of $14.0B and EV of $16.2B.
Pandora's trades at 3.4x EV/Revenue multiple, and 10.6x EV/EBITDA.
Equity research analysts estimate Pandora's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Pandora has a P/E ratio of 17.5x.
See valuation multiples for Pandora and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $14.0B | XXX | $14.0B | XXX | XXX | XXX |
| EV (current) | $16.2B | XXX | $16.2B | XXX | XXX | XXX |
| EV/Revenue | 3.3x | XXX | 3.4x | XXX | XXX | XXX |
| EV/EBITDA | 10.3x | XXX | 10.6x | XXX | XXX | XXX |
| EV/EBIT | 13.4x | XXX | 13.5x | XXX | XXX | XXX |
| EV/Gross Profit | 4.2x | XXX | n/a | XXX | XXX | XXX |
| P/E | 17.5x | XXX | 17.8x | XXX | XXX | XXX |
| EV/FCF | 18.6x | XXX | 15.2x | 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.
Start Free TrialPandora's last 12 month revenue growth is 7%
Pandora's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $0.1M for the same period.
Pandora's rule of 40 is 39% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Pandora's rule of X is 50% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Pandora and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 7% | XXX | 7% | XXX | XXX | XXX |
| EBITDA Margin | 32% | XXX | 32% | XXX | XXX | XXX |
| EBITDA Growth | 5% | XXX | 9% | XXX | XXX | XXX |
| Rule of 40 | 39% | XXX | 39% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 50% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 47% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 55% | 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 |
| Senco Gold | 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 multiples| 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 |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| 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 $14.0B |
| What is the current revenue of Pandora? | Pandora's last 12 months revenue is $4.9B. |
| What is the current revenue growth of Pandora? | Pandora revenue growth (NTM/LTM) is 7%. |
| What is the current EV/Revenue multiple of Pandora? | Current revenue multiple of Pandora is 3.3x. |
| Is Pandora profitable? | Yes, Pandora is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Pandora? | Pandora's last 12 months EBITDA is $1.6B. |
| What is Pandora's EBITDA margin? | Pandora's last 12 months EBITDA margin is 32%. |
| What is the current EV/EBITDA multiple of Pandora? | Current EBITDA multiple of Pandora is 10.3x. |
| What is the current FCF of Pandora? | Pandora's last 12 months FCF is $869M. |
| What is Pandora's FCF margin? | Pandora's last 12 months FCF margin is 18%. |
| What is the current EV/FCF multiple of Pandora? | Current FCF multiple of Pandora is 18.6x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
