Valuation Paradox Interactive AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-07 pm EDT			5-day change	1st Jan Change
139.00 ^SEK	+0.07%		-8.97%	-14.51%

Sep. 25	TROPHY GAMES Development A/S agreed to acquire Playrion Game Studio SAS from Paradox Interactive AB (OM:PDX) for ?2.2 million.	CI
Sep. 25	Trophy Games Development A/S to Acquire Playrion from Paradox Interactive for EUR2.3 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,850	22,412	23,807	21,694	17,174	14,682	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-14.51%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	13,574	13,350	13,095
Change	-	21.68%	0.78%	-10.31%	-21.2%	-14.97%	-1.66%	-1.91%
P/E	76.3x	31.7x	45.2x	37.1x	138x	25.1x	20.8x	18.5x
PBR	11.3x	-	9.09x	7.46x	6.87x	6.05x	5.43x	4.89x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1x	1.5x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.87x	6.16x	5.84x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	6.35x	5.6x	5.21x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	10.3x	9.03x	8.19x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	19x	15.4x	13.4x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	26.1x	17.9x	16.1x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	3.83%	5.6%	6.22%
Dividend per Share ²	1	-	3	3	5	5.266	5.64	5.96
Rate of return	0.56%	-	1.33%	1.46%	3.08%	3.79%	4.06%	4.29%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.544	6.682	7.506
Distribution rate	42.7%	-	60.1%	54.2%	424%	95%	84.4%	79.4%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,139	2,385	2,515
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,314	1,478	1,598
EBIT ¹	307.5	887.1	657.9	721.4	146	714.9	869.3	977.5
Net income ¹	247.8	708.7	530.6	584.6	125.5	578.9	712.9	811.3
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,107	-1,332	-1,587
Reference price ²	178.50	212.20	225.40	205.40	162.60	139.00	139.00	139.00
Nbr of stocks (in thousands)	105,600	105,619	105,619	105,619	105,623	105,623	-	-
Announcement Date	2/22/22	2/7/23	2/6/24	2/6/25	1/29/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARADOX INTERACTIVE AB	25.06x	6.34x	10.32x	3.79%	1.47B
MICROSOFT CORPORATION	26.85x	9.91x	16.2x	0.73%	3,930B
PALANTIR TECHNOLOGIES INC.	123.73x	54.75x	89.15x	-.--%	462B
ORACLE CORPORATION	21.79x	6.15x	10.76x	1.38%	439B
PALO ALTO NETWORKS, INC.	266.42x	23.8x	69.69x	-.--%	343B
CROWDSTRIKE HOLDINGS, INC.	2788.6x	46.79x	153.01x	-.--%	286B
SAP SE	26.7x	5.36x	16.89x	1.42%	245B
SERVICENOW, INC.	89.31x	8.68x	23.22x	-.--%	143B
FORTINET, INC.	61.85x	16.7x	43.99x	-.--%	140B
DATADOG, INC.	497.08x	21.33x	84.3x	-.--%	99.91B
Average	392.74x	19.98x	51.75x	0.73%	609B
Weighted average by Cap.	187.08x	15.69x	32.73x	0.63%