Switch theme
Sign up to access all valuation multiples
Pandox AB is the owner of hotel properties. The company organizes operations into two segments, namely, Lease and Own operations. In Owns Operation Activities, Pandox both owns hotel properties and runs the hotel operations. The company is active in various countries in Northern Europe.
1995
2.0K+
LTM Revenue $748M
LTM EBITDA $427M
$7.0B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Pandox has a last 12-month revenue (LTM) of $748M and a last 12-month EBITDA of $427M.
In the most recent fiscal year, Pandox achieved revenue of $736M and an EBITDA of $513M.
Pandox expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Pandox valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $748M | XXX | $736M | XXX | XXX | XXX |
| Gross Profit | $512M | XXX | $398M | XXX | XXX | XXX |
| Gross Margin | 68% | XXX | 54% | XXX | XXX | XXX |
| EBITDA | $427M | XXX | $513M | XXX | XXX | XXX |
| EBITDA Margin | 57% | XXX | 70% | XXX | XXX | XXX |
| EBIT | $397M | XXX | $377M | XXX | XXX | XXX |
| EBIT Margin | 53% | XXX | 51% | XXX | XXX | XXX |
| Net Profit | $216M | XXX | $174M | XXX | XXX | XXX |
| Net Margin | 29% | XXX | 24% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $3.5B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Pandox's stock price is SEK 161 (or $17).
Pandox has current market cap of SEK 31.3B (or $3.2B), and EV of SEK 67.8B (or $7.0B).
See Pandox trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $7.0B | $3.2B | XXX | XXX | XXX | XXX | $1.11 |
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, Pandox has market cap of $3.2B and EV of $7.0B.
Pandox's trades at 9.5x EV/Revenue multiple, and 13.6x EV/EBITDA.
Equity research analysts estimate Pandox's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Pandox has a P/E ratio of 14.9x.
See valuation multiples for Pandox and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $3.2B | XXX | $3.2B | XXX | XXX | XXX |
| EV (current) | $7.0B | XXX | $7.0B | XXX | XXX | XXX |
| EV/Revenue | 9.4x | XXX | 9.5x | XXX | XXX | XXX |
| EV/EBITDA | 16.4x | XXX | 13.6x | XXX | XXX | XXX |
| EV/EBIT | 17.6x | XXX | 18.6x | XXX | XXX | XXX |
| EV/Gross Profit | 13.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 14.9x | XXX | 18.5x | XXX | XXX | XXX |
| EV/FCF | -48.6x | XXX | -30.4x | 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 TrialPandox's last 12 month revenue growth is 4%
Pandox's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $11K for the same period.
Pandox's rule of 40 is 31% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Pandox's rule of X is 66% (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 Pandox and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | 4% | XXX | XXX | XXX |
| EBITDA Margin | 57% | XXX | 70% | XXX | XXX | XXX |
| EBITDA Growth | 9% | XXX | 53% | XXX | XXX | XXX |
| Rule of 40 | 31% | XXX | 73% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 66% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.4M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $11K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | 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 | 3% | 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 | |
| Aldar Properties | XXX | XXX | XXX | XXX | XXX | XXX |
| CTP | XXX | XXX | XXX | XXX | XXX | XXX |
| Royal Heijmans | XXX | XXX | XXX | XXX | XXX | XXX |
| New Amsterdam Invest | XXX | XXX | XXX | XXX | XXX | XXX |
| DigiCo REIT | 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.
Pandox acquired XXX companies to date.
Last acquisition by Pandox was XXXXXXXX, XXXXX XXXXX XXXXXX . Pandox 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 Pandox founded? | Pandox was founded in 1995. |
| Where is Pandox headquartered? | Pandox is headquartered in Sweden. |
| How many employees does Pandox have? | As of today, Pandox has 2.0K+ employees. |
| Who is the CEO of Pandox? | Pandox's CEO is Ms. Liia Nou. |
| Is Pandox publicy listed? | Yes, Pandox is a public company listed on STO. |
| What is the stock symbol of Pandox? | Pandox trades under PNDX B ticker. |
| When did Pandox go public? | Pandox went public in 2015. |
| Who are competitors of Pandox? | Similar companies to Pandox include e.g. Aldar Properties, CTP, Royal Heijmans, New Amsterdam Invest. |
| What is the current market cap of Pandox? | Pandox's current market cap is $3.2B |
| What is the current revenue of Pandox? | Pandox's last 12 months revenue is $748M. |
| What is the current revenue growth of Pandox? | Pandox revenue growth (NTM/LTM) is 4%. |
| What is the current EV/Revenue multiple of Pandox? | Current revenue multiple of Pandox is 9.4x. |
| Is Pandox profitable? | Yes, Pandox is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Pandox? | Pandox's last 12 months EBITDA is $427M. |
| What is Pandox's EBITDA margin? | Pandox's last 12 months EBITDA margin is 57%. |
| What is the current EV/EBITDA multiple of Pandox? | Current EBITDA multiple of Pandox is 16.4x. |
| What is the current FCF of Pandox? | Pandox's last 12 months FCF is -$144M. |
| What is Pandox's FCF margin? | Pandox's last 12 months FCF margin is -19%. |
| What is the current EV/FCF multiple of Pandox? | Current FCF multiple of Pandox is -48.6x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
