GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Pandora AS (MEX:PNDORA) » Definitions » Enterprise Value

Pandora AS (MEX:PNDORA) Enterprise Value : MXN278,663 Mil (As of May. 10, 2025)


View and export this data going back to 2019. Start your Free Trial

What is Pandora AS Enterprise Value?

Think of Enterprise Value as the theoretical takeover price. It is more comprehensive than market capitalization (Market Cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

EV-to-EBIT is calculated as Enterprise Value divided by its EBIT. As of today, Pandora AS's Enterprise Value is MXN278,663 Mil. Pandora AS's EBIT for the trailing twelve months (TTM) ended in Dec. 2024 was MXN21,446 Mil. Therefore, Pandora AS's EV-to-EBIT ratio for today is 12.99.

EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA. As of today, Pandora AS's Enterprise Value is MXN278,663 Mil. Pandora AS's EBITDA for the trailing twelve months (TTM) ended in Dec. 2024 was MXN27,889 Mil. Therefore, Pandora AS's EV-to-EBITDA ratio for today is 9.99.

EV-to-Revenue is calculated as Enterprise Value divided by its Revenue. As of today, Pandora AS's Enterprise Value is MXN278,663 Mil. Pandora AS's Revenue for the trailing twelve months (TTM) ended in Dec. 2024 was MXN87,373 Mil. Therefore, Pandora AS's EV-to-Revenue ratio for today is 3.19.

EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow. As of today, Pandora AS's Enterprise Value is MXN278,663 Mil. Pandora AS's Free Cash Flow for the trailing twelve months (TTM) ended in Dec. 2024 was MXN20,330 Mil. Therefore, Pandora AS's EV-to-FCF ratio for today is 13.71.


Pandora AS Enterprise Value Historical Data

The historical data trend for Pandora AS's Enterprise Value 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.

* Premium members only.

Pandora AS Enterprise Value Chart

Pandora AS Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Enterprise Value
Get a 7-Day Free Trial Premium Member Only Premium Member Only - 241,490.31 182,853.77 175,909.22 275,651.82

Pandora AS Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
Enterprise Value 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 175,909.22 181,004.72 184,366.99 189,601.70 275,651.82

Competitive Comparison of Pandora AS's Enterprise Value

For the Luxury Goods subindustry, Pandora AS's Enterprise Value, along with its competitors' market caps and Enterprise Value 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's Enterprise Value Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Pandora AS's Enterprise Value distribution charts can be found below:

* The bar in red indicates where Pandora AS's Enterprise Value falls into.


;
;

Pandora AS Enterprise Value Calculation

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

Pandora AS's Enterprise Value for the fiscal year that ended in Dec. 2024 is calculated as

Pandora AS's Enterprise Value for the quarter that ended in Dec. 2024 is calculated as

* 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  (MEX:PNDORA) Enterprise Value Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of Enterprise Value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV-to-EBIT is calculated as Enterprise Value divided by its EBIT.

Pandora AS's EV-to-EBIT for today is

EV-to-EBIT=Enterprise Value (Today)/EBIT (TTM)
=278663.439/21445.724
=12.99

Pandora AS's current Enterprise Value is MXN278,663 Mil.
Pandora AS's EBIT for the trailing twelve months (TTM) ended in Dec. 2024 adds up the quarterly data reported by the company within the most recent 12 months, which was MXN21,446 Mil.

2. EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA.

Pandora AS's EV-to-EBITDA for today is:

EV-to-EBITDA=Enterprise Value (Today)/EBITDA(TTM)
=278663.439/27889.369
=9.99

Pandora AS's current Enterprise Value is MXN278,663 Mil.
Pandora AS's EBITDA for the trailing twelve months (TTM) ended in Dec. 2024 adds up the quarterly data reported by the company within the most recent 12 months, which was MXN27,889 Mil.

3. EV-to-Revenue is calculated as Enterprise Value divided by its Revenue.

Pandora AS's EV-to-Revenue for today is:

EV-to-Revenue=Enterprise Value (Today)/Revenue (TTM)
=278663.439/87372.691
=3.19

Pandora AS's current Enterprise Value is MXN278,663 Mil.
Pandora AS's Revenue for the trailing twelve months (TTM) ended in Dec. 2024 adds up the quarterly data reported by the company within the most recent 12 months, which was MXN87,373 Mil.

4. EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow.

Pandora AS's EV-to-FCF for today is:

EV-to-FCF=Enterprise Value (Today)/Free Cash Flow (TTM)
=278663.439/20330.411
=13.71

Pandora AS's current Enterprise Value is MXN278,663 Mil.
Pandora AS's Free Cash Flow for the trailing twelve months (TTM) ended in Dec. 2024 adds up the quarterly data reported by the company within the most recent 12 months, which was MXN20,330 Mil.

* 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 Enterprise Value Related Terms

Thank you for viewing the detailed overview of Pandora AS's Enterprise Value provided by GuruFocus.com. Please click on the following links to see related term pages.


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 2,500 concept stores globally (1,600 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 51% of sales, own online channels for 21% 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.

Pandora AS Headlines

No Headlines