Intrinsic Value of S&P & Nasdaq Contact Us

Pandora Media, Inc. P NYSE

NYSE • Entertainment • USD

SharesGrow Score
32/100
0/5 Pass
SharesGrow Intrinsic Value
N/A
Negative cash flow
SharesGrow 7-Criteria Score All 7 criteria scored · income-related highlighted on this page

Pandora Media, Inc. (P) has shown strong revenue growth over the past 3 years, expanding from $921M to $1.5B (average +17.1%/yr). The company reported a net loss of $518M in its most recent fiscal year, with earnings trending at -203.8%/yr. The net profit margin is -35.3%, which is negative. The company has not reported a profit in any of the last 4 years tracked. The gross margin is 34.1% (moderate), with a -10.7pp trend over the period. With a market cap data available and MOAT composite score of 33/100, the company has a low competitive position.

Criteria proven by this page:

  • GROWTH (48/100, Partial) — growth is present but not consistently above 5% across both metrics
  • PAST (0/100, Fail) — the company has frequently reported losses. Looking at the full 9-year history, the company was profitable in 0 of 9 years — a mixed long-term record
  • INCOME (10/100, Fail) — the company is currently operating at a loss
  • MOAT (33/100, Fail) — limited competitive moat based on margins and scale

Overall SharesGrow Score: 32/100 with 0/5 criteria passed.

32/100
SG Score
View full scorecard →
VALUE
N/A
No coverage
FUTURE
N/A
No coverage
PAST
0/100
0/4 yrs profit
EPS –$2.13
Proven by this page
~
HEALTH
67/100
Debt-to-Equity & liquidity
→ Health
MOAT
33/100
Score: 33/100
GM 34.1% (-10.7pp)
Proven by this page
~
GROWTH
48/100
Rev +17.1%/yr
NI -203.8%/yr
Proven by this page
INCOME
10/100
Margin -35.3%
$1.5B
Proven by this page
Pandora Media, Inc. Earnings and Revenue History
Revenue
Earnings & Profit Margin
Metric TTM FY2017 FY2016 FY2015 FY2014
Revenue $1.52B$1.47B$1.38B$1.16B$920.8M
Gross Profit $502.58M$499.75M$489.9M$466.7M$412.8M
Gross Margin 33.1%34.1%35.4%40.1%44.8%
Operating Income $54.98M$1.49B$-318.76M$-169.99M$-30.13M
Net Income $-332.1M$-518.4M$-342.98M$-169.66M$-30.41M
Net Margin -21.9%-35.3%-24.8%-14.6%-3.3%
EPS (Diluted) $-1.29$-2.13$-1.49$-0.79$-0.15
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message