Pandora AS (CHIX:PNDORC) Cyclically Adjusted Revenue per Share: kr301.97 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CHIX:PNDORC Pandora AS CHIX:PNDORC
73 GF Score
Price kr799.50
GF Value kr1,205.77
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is Pandora AS Cyclically Adjusted Revenue per Share?

Pandora AS CHIX:PNDORC 73 Cyclically Adjusted Revenue per Share is kr301.97 as of Mar. 2026. GuruFocus rates CHIX:PNDORC with a GF Score™ of 73/100 and a GF Value™ of kr1,205.77 (Significantly Undervalued). The stock has 2 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

Pandora AS's adjusted revenue per share for the three months ended in Mar. 2026 was kr95.088. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is kr301.97 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Pandora AS's average Cyclically Adjusted Revenue Growth Rate was 10.00% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 12.60% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 15.20% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of Pandora AS was 16.60% per year. The lowest was 12.60% per year. And the median was 16.10% per year.

As of today (2026-07-20), Pandora AS's current stock price is kr799.50. Pandora AS's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was kr301.97. Pandora AS's Cyclically Adjusted PS Ratio of today is 2.65.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Pandora AS was 5.87. The lowest was 1.50. And the median was 3.21.


Pandora AS  (CHIX:PNDORc) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

Pandora AS's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=799.50/301.97
=2.65

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Pandora AS was 5.87. The lowest was 1.50. And the median was 3.21.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


Pandora AS Cyclically Adjusted Revenue per Share Related Terms


Pandora AS Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Pandora AS's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Pandora AS Cyclically Adjusted Revenue per Share Chart

Pandora AS Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 166.19 201.22 227.11 263.04 290.58

Pandora AS Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 276.15 278.22 282.44 290.58 301.97

CHIX:PNDORC vs TPR, SIG, CPRI: Cyclically Adjusted Revenue per Share Comparison

For the Luxury Goods subindustry, Pandora AS's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Pandora AS Cyclically Adjusted PS Ratio vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Pandora AS's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Pandora AS's Cyclically Adjusted PS Ratio falls into.


CHIX:PNDORC
73GF Score
Pandora AS CHIX:PNDORC
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pandora AS Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Pandora AS's adjusted Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=95.088/121.6800*121.6800
=95.088

Current CPI (Mar. 2026) = 121.6800.

Pandora AS Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 37.564 100.600 45.435
201609 40.375 100.200 49.030
201612 58.398 100.300 70.846
201703 45.866 101.200 55.148
201706 43.183 101.200 51.922
201709 46.769 101.800 55.902
201712 68.968 101.300 82.843
201803 46.339 101.700 55.443
201806 44.313 102.300 52.708
201809 46.624 102.400 55.402
201812 76.023 102.100 90.602
201903 47.618 102.900 56.309
201906 47.287 102.900 55.917
201909 40.811 102.900 48.259
201912 83.137 102.900 98.310
202003 52.150 103.300 61.429
202006 34.512 103.200 40.692
202009 42.717 103.500 50.220
202012 77.597 103.400 91.315
202103 45.143 104.300 52.665
202106 51.446 105.000 59.619
202109 47.652 105.800 54.804
202112 90.809 106.600 103.655
202203 59.463 109.900 65.837
202206 59.335 113.600 63.555
202209 55.928 116.400 58.465
202212 106.564 115.900 111.878
202303 65.804 117.300 68.261
202306 66.667 116.400 69.691
202309 64.648 117.400 67.005
202312 128.318 116.700 133.794
202403 83.566 118.400 85.881
202406 82.201 118.500 84.407
202409 74.877 118.900 76.628
202412 148.150 118.900 151.614
202503 93.422 120.200 94.572
202506 90.751 120.700 91.488
202509 80.766 121.600 80.819
202512 153.650 121.200 154.259
202603 95.088 121.680 95.088

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of kr301.97 mean?
Pandora AS (CHIX:PNDORC) has a Cyclically Adjusted Revenue per Share of kr301.97 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Pandora AS and its competitors.
Is Pandora AS's Cyclically Adjusted Revenue per Share too high?
Pandora AS's current Cyclically Adjusted Revenue per Share is kr301.97. Overall, Pandora AS has a GF Score™ of 73/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Pandora AS's Cyclically Adjusted Revenue per Share compare to TPR and SIG?
Pandora AS's Cyclically Adjusted Revenue per Share of kr301.97 can be compared against companies in the Retail - Cyclical industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for a Retail - Cyclical company?
A good Cyclically Adjusted Revenue per Share depends on the Retail - Cyclical industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Pandora AS and its competitors. Pandora AS's current Cyclically Adjusted Revenue per Share is kr301.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pandora AS stock overvalued right now?
Based on GuruFocus' analysis, Pandora AS (CHIX:PNDORC) is currently considered Significantly Undervalued. The stock's GF Value™ is kr1,205.77, compared to a current price of kr799.50 — trading 33.7% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is kr301.97. Pandora AS's overall GF Score™ is 73/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Pandora AS (CHIX:PNDORC), the current Cyclically Adjusted Revenue per Share is kr301.97 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Pandora AS (CHIX:PNDORC) Overvalued in 2026?

Based on GuruFocus' analysis, Pandora AS stock appears to be undervalued. The current stock price of kr799.50 is trading 33.7% below its estimated GF Value™ of kr1,205.77. GuruFocus considers Pandora AS to be Significantly Undervalued.

Key valuation signals for CHIX:PNDORC:

  • Cyclically Adjusted Revenue per Share: kr301.97
  • GF Value™: kr1,205.77 vs. price of kr799.50 (33.7% below fair value)
  • GF Score™: 73/100 with 2 warning signs

No single metric tells the full story. See the CHIX:PNDORC stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pandora AS Business Description

Address Havneholmen 17-19, Copenhagen, DNK, DK-1561
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 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.
73GF Score

Get the complete analysis for CHIX:PNDORC

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

kr799.50
Price
kr1,205.77
GF Value