Switch theme
Sign up to access all valuation multiples
Pandox AB is an 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
2.1K+
LTM Revenue $722M
LTM EBITDA $400M
$6.7B
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 of $722M and a last 12-month EBITDA of $400M.
In the most recent fiscal year, Pandox achieved revenue of $709M and an EBITDA of $432M.
Pandox expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Pandox valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $680M | $709M | XXX | XXX | XXX |
| Gross Profit | $308M | $356M | XXX | XXX | XXX |
| Gross Margin | 45% | 50% | XXX | XXX | XXX |
| EBITDA | $186M | $432M | XXX | XXX | XXX |
| EBITDA Margin | 27% | 61% | XXX | XXX | XXX |
| Net Profit | $419M | -$58.1M | XXX | XXX | XXX |
| Net Margin | 62% | -8% | XXX | XXX | XXX |
| Net Debt | $3.2B | $3.2B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Pandox's stock price is SEK 154 (or $15).
Pandox has current market cap of SEK 30.0B (or $3.0B), and EV of SEK 67.5B (or $6.7B).
See Pandox trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $6.7B | $3.0B | XXX | XXX | XXX | XXX | $1.04 |
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 April 15, 2025, Pandox has market cap of $3.0B and EV of $6.7B.
Pandox's trades at 9.3x LTM EV/Revenue multiple, and 16.7x LTM EBITDA.
Analysts estimate Pandox's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Pandox and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $6.7B | XXX | XXX | XXX |
| EV/Revenue | 9.5x | XXX | XXX | XXX |
| EV/EBITDA | 15.5x | XXX | XXX | XXX |
| P/E | 17.8x | XXX | XXX | XXX |
| P/E/Growth | 0.7x | XXX | XXX | XXX |
| EV/FCF | 84.1x | 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 UpPandox's NTM/LTM revenue growth is 6%
Pandox's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $10K for the same period.
Over next 12 months, Pandox'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 Pandox's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Pandox and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 61% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 133% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 67% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $10K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 3% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 3% | 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 | |
| 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.
Sign Up| 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 2.1K+ 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 $3.0B |
| What is the current revenue of Pandox? | Pandox's last 12-month revenue is $722M. |
| What is the current EBITDA of Pandox? | Pandox's last 12-month EBITDA is $400M. |
| What is the current EV/Revenue multiple of Pandox? | Current revenue multiple of Pandox is 9.3x. |
| What is the current EV/EBITDA multiple of Pandox? | Current EBITDA multiple of Pandox is 16.7x. |
| What is the current revenue growth of Pandox? | Pandox revenue growth between 2023 and 2024 was 4%. |
| Is Pandox profitable? | Yes, Pandox 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.
