|
Market Closed -
Nasdaq Stockholm
21:00:00 26/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 161.20 SEK | -0.98% |
|
-0.37% | -20.59% |
| 10-23 | Pandox hotel markets continue to show strength, according to SB1, which raises price target | FW |
| 10-23 | SB1 Markets raises its price target for Pandox to SEK 195 (190), reiterates buy | FW |
Company Valuation: Pandox AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,842 | 21,400 | 27,651 | 37,325 | 39,504 | 31,370 | - | - |
| Change | - | -20.27% | 29.21% | 34.99% | 5.84% | -20.59% | - | - |
| Enterprise Value (EV) 1 | 57,872 | 56,864 | 62,508 | 74,738 | 91,364 | 79,616 | 79,866 | 80,020 |
| Change | - | -1.74% | 9.93% | 19.57% | 22.25% | -12.86% | 0.31% | 0.19% |
| P/E | 44x | 5.07x | -47.3x | 21.2x | 12.6x | 12.8x | 11.7x | 11.3x |
| PBR | 1.06x | 0.7x | 0.94x | 1.11x | 1.17x | 0.86x | 0.81x | 0.76x |
| PEG | - | 0x | 0x | -0x | 0.2x | -0.6x | 1.22x | 4.08x |
| Capitalization / Revenue | 8.2x | 3.78x | 4.04x | 5.23x | 5.29x | 3.65x | 3.47x | 3.39x |
| EV / Revenue | 17.7x | 10.1x | 9.13x | 10.5x | 12.2x | 9.26x | 8.83x | 8.64x |
| EV / EBITDA | 31x | 17.2x | 16.9x | 18.9x | 22.4x | 15.1x | 14.8x | 14.5x |
| EV / EBIT | 36.9x | 19.3x | 17.1x | 20.4x | 22.9x | 15.8x | 15.5x | 15.2x |
| EV / FCF | -53x | 76.8x | 87.8x | 93.2x | 45.4x | 6.31x | 67.5x | 48.7x |
| FCF Yield | -1.89% | 1.3% | 1.14% | 1.07% | 2.2% | 15.8% | 1.48% | 2.05% |
| Dividend per Share 2 | - | 2.5 | 4 | 4.25 | 4.5 | 4.935 | 5.155 | 5.491 |
| Rate of return | - | 2.15% | 2.66% | 2.22% | 2.22% | 3.06% | 3.2% | 3.41% |
| EPS 2 | 3.32 | 22.94 | -3.18 | 9.04 | 16.13 | 12.62 | 13.83 | 14.21 |
| Distribution rate | - | 10.9% | -126% | 47% | 27.9% | 39.1% | 37.3% | 38.6% |
| Net sales 1 | 3,273 | 5,654 | 6,849 | 7,136 | 7,469 | 8,599 | 9,042 | 9,258 |
| EBITDA 1 | 1,868 | 3,304 | 3,696 | 3,961 | 4,086 | 5,284 | 5,399 | 5,522 |
| EBIT 1 | 1,570 | 2,951 | 3,660 | 3,655 | 3,986 | 5,038 | 5,163 | 5,282 |
| Net income 1 | 610 | 4,217 | -585 | 1,689 | 3,139 | 2,461 | 2,593 | 2,668 |
| Net Debt 1 | 31,030 | 35,464 | 34,857 | 37,413 | 51,860 | 48,246 | 48,496 | 48,650 |
| Reference price 2 | 146.00 | 116.40 | 150.40 | 191.80 | 203.00 | 161.20 | 161.20 | 161.20 |
| Nbr of stocks (in thousands) | 183,850 | 183,850 | 183,850 | 194,603 | 194,603 | 194,603 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.9x | 9.29x | 15.13x | 3.03% | 3.19B | |
| 63.94x | - | - | - | 68.62B | |
| 12.31x | 4.33x | 11.1x | 3.91% | 38.98B | |
| 19.16x | 4.11x | 16.52x | 1.28% | 29.75B | |
| 14.62x | 3.17x | 15.16x | 2.39% | 27.15B | |
| 8.05x | 1.47x | 8.24x | 4.4% | 26.82B | |
| 5.51x | 0.69x | 1.44x | 8.98% | 26.81B | |
| 8.63x | 3.06x | 7.13x | -.--% | 20.44B | |
| 9.79x | 1.91x | 7.37x | 4.29% | 19.69B | |
| 13.6x | 6.51x | 17.12x | 1.6% | 19.62B | |
| Average | 16.85x | 3.84x | 11.02x | 3.32% | 28.11B | |
| Weighted average by Cap. | 24.46x | 3.26x | 10.69x | 3.48% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PNDX B Stock
- Valuation Pandox AB
Select your edition
All financial news and data tailored to specific country editions
