Valuation Paradox Interactive AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:04:32 10/07/2026 BST			After hours 20:59:59
11.87 ^EUR	+3.40%		12.00	+1.10%

07-09	Urban Games And Paradox Interactive Release Deep-Dive Video Showcasing New Features And Vehicles For Transport Fever 3	CI
07-09	SB1 Markets cuts target price for Paradox to 170 kronor (175), reiterates buy	FW

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	13,942	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-18.82%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	12,522	12,320	12,082
Change	-	21.68%	0.78%	-10.31%	-21.2%	-21.56%	-1.61%	-1.93%
P/E	76.3x	31.7x	45.2x	37.1x	138x	23x	19.8x	17.3x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.4x	4.95x	4.46x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.2x	1.2x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.42x	6.03x	5.63x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	5.76x	5.33x	4.88x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.29x	8.58x	7.72x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	16.8x	14.1x	12.1x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	17.9x	17.4x	15.5x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.58%	5.75%	6.45%
Dividend per Share ²	1	-	3	3	5	5.267	5.64	5.96
Rate of return	0.56%	-	1.33%	1.46%	3.08%	3.99%	4.27%	4.52%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.727	6.667	7.614
Distribution rate	42.7%	-	60.1%	54.2%	424%	92%	84.6%	78.3%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,173	2,312	2,477
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,347	1,436	1,565
EBIT ¹	307.5	887.1	657.9	721.4	146	743.9	872.4	998.2
Net income ¹	247.8	708.7	530.6	584.6	125.5	604.9	704	804.3
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,420	-1,622	-1,860
Reference price ²	178.50	212.20	225.40	205.40	162.60	132.00	132.00	132.00
Nbr of stocks (in thousands)	105,600	105,619	105,619	105,619	105,623	105,623	-	-
Announcement Date	22/02/22	07/02/23	06/02/24	06/02/25	29/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPLOVIN CORPORATION	32.36x	21.03x	24.96x	-.--%	175B
ADOBE INC.	12.3x	3.31x	6.93x	-.--%	88.5B
ELECTRONIC ARTS INC.	37.04x	6.05x	16.8x	0.37%	51.8B
AUTODESK, INC.	24.59x	5.26x	12.76x	-.--%	44.04B
ROPER TECHNOLOGIES, INC.	21.67x	5.22x	13.25x	0.95%	35.92B
WORKDAY INC.	33.66x	3x	9x	-.--%	34.17B
GRAB HOLDINGS LIMITED	37.91x	2.62x	15.1x	-.--%	15.87B
PTC INC.	13.89x	5.6x	11.33x	-.--%	14.3B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	30.81x	-	-	3.64%	10.15B
Average	27.14x	6.51x	13.77x	0.55%	52.18B
Weighted average by Cap.	27.23x	10.72x	16.53x	0.19%