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

Pandox Valuation Multiples

Discover revenue and EBITDA valuation multiples for Pandox and similar public comparables like DigiCo REIT, New Amsterdam Invest, and Aldar Properties.

Pandox Overview

About Pandox

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.


Founded

1995

HQ

Sweden
Employees

2.0K+

Website

pandox.se

Financials

LTM Revenue $759M

LTM EBITDA $422M

EV

$7.5B

Valuation Multiples

Multiples.vc

Sign up to see

Valuation Multiples for 12K+ Public Comps

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

Pandox Financials

Pandox has a last 12-month revenue (LTM) of $759M and a last 12-month EBITDA of $422M.

In the most recent fiscal year, Pandox achieved revenue of $747M and an EBITDA of $520M.

Pandox expects next 12-month revenue of  XXX    and NTM EBITDA of  XXX

See Pandox valuation multiples based on analyst estimates

Pandox P&L

LTM NTM Last FY FY 2025 FY 2026 FY 2027
Revenue $759M XXX $747M XXX XXX XXX
Gross Profit $504M XXX $403M XXX XXX XXX
Gross Margin 66% XXX 54% XXX XXX XXX
EBITDA $422M XXX $520M XXX XXX XXX
EBITDA Margin 56% XXX 70% XXX XXX XXX
EBIT $383M XXX $382M XXX XXX XXX
EBIT Margin 50% XXX 51% XXX XXX XXX
Net Profit $209M XXX $177M XXX XXX XXX
Net Margin 28% XXX 24% XXX XXX XXX
Net Debt XXX XXX $3.6B XXX XXX XXX

Financial data powered by Morningstar, Inc.

Pandox Stock Performance

As of July 17, 2025, Pandox's stock price is SEK 171 (or $18).

Pandox has current market cap of SEK 33.3B (or $3.5B), and EV of SEK 71.9B (or $7.5B).

See Pandox trading valuation data

Pandox Stock Data

EV Market Cap Price 1D Price 1M Price 3M Price 12M EPS
$7.5B $3.5B XXX XXX XXX XXX $1.11

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

Start Free Trial

Pandox Valuation Multiples

As of July 17, 2025, Pandox has market cap of $3.5B and EV of $7.5B.

Pandox's trades at 10.1x EV/Revenue multiple, and 14.5x 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 16.6x.

See valuation multiples for Pandox and 12K+ public comps

Pandox Financial Valuation Multiples

LTM NTM Last FY FY 2025 FY 2026 FY 2027
Market cap (current) $3.5B XXX $3.5B XXX XXX XXX
EV (current) $7.5B XXX $7.5B XXX XXX XXX
EV/Revenue 9.9x XXX 10.1x XXX XXX XXX
EV/EBITDA 17.8x XXX 14.5x XXX XXX XXX
EV/EBIT 19.6x XXX 19.7x XXX XXX XXX
EV/Gross Profit 14.9x XXX n/a XXX XXX XXX
P/E 16.6x XXX 19.7x XXX XXX XXX
EV/FCF -60.6x XXX -32.3x XXX XXX XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Pandox Valuation Multiples

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

Start Free Trial

Pandox Margins & Growth Rates

Pandox's last 12 month revenue growth is 3%

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 30% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Pandox's rule of X is 63% (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

Pandox Operational Valuation Multiples

LTM NTM Last FY FY 2025 FY 2026 FY 2027
Revenue Growth 3% XXX 3% XXX XXX XXX
EBITDA Margin 56% XXX 70% XXX XXX XXX
EBITDA Growth 4% XXX 48% XXX XXX XXX
Rule of 40 30% XXX 73% XXX XXX XXX
Bessemer Rule of X XXX XXX 63% 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.

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
Developer Tools
Consumer SaaS
Streaming Platforms

Pandox Public Comps

See public comps and valuation multiples for Real Estate Development and Buildings & Property comps
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 M&A and Investment Activity

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

Latest Acquisitions by Pandox

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.

Start Free Trial

About Pandox

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 $3.5B
What is the current revenue of Pandox? Pandox's last 12 months revenue is $759M.
What is the current revenue growth of Pandox? Pandox revenue growth (NTM/LTM) is 3%.
What is the current EV/Revenue multiple of Pandox? Current revenue multiple of Pandox is 9.9x.
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 $422M.
What is Pandox's EBITDA margin? Pandox's last 12 months EBITDA margin is 56%.
What is the current EV/EBITDA multiple of Pandox? Current EBITDA multiple of Pandox is 17.8x.
What is the current FCF of Pandox? Pandox's last 12 months FCF is -$124M.
What is Pandox's FCF margin? Pandox's last 12 months FCF margin is -16%.
What is the current EV/FCF multiple of Pandox? Current FCF multiple of Pandox is -60.6x.

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.