Valuation Paradox Interactive AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 29/07/2026 BST			5-day change	1st Jan Change
134.50 ^SEK	+0.60%		+2.75%	-17.28%

07-16	Länsförsäkringar Småbolag Sverige Vision fell 1.18 percent in June, sold Note, Nolato, Hexpol, Nederman and Fabege	FW
07-09	Urban Games And Paradox Interactive Release Deep-Dive Video Showcasing New Features And Vehicles For Transport Fever 3	CI

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	14,206	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-17.28%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	12,811	12,606	12,367
Change	-	21.68%	0.78%	-10.31%	-21.2%	-19.75%	-1.6%	-1.9%
P/E	76.3x	31.7x	45.2x	37.1x	138x	23.8x	20.1x	17.6x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.52x	5.05x	4.55x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.1x	1.3x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.57x	6.07x	5.72x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	5.92x	5.38x	4.98x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.52x	8.75x	7.89x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	17.4x	14.4x	12.4x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	19.5x	17.7x	15.8x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.13%	5.66%	6.32%
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%	3.92%	4.19%	4.43%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.662	6.695	7.626
Distribution rate	42.7%	-	60.1%	54.2%	424%	93%	84.2%	78.2%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,163	2,342	2,482
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,346	1,441	1,567
EBIT ¹	307.5	887.1	657.9	721.4	146	735.2	875.4	999.1
Net income ¹	247.8	708.7	530.6	584.6	125.5	598.1	707	805.6
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,396	-1,600	-1,839
Reference price ²	178.50	212.20	225.40	205.40	162.60	134.50	134.50	134.50
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.($)
PARADOX INTERACTIVE AB	23.35x	5.85x	9.43x	3.94%	1.46B
APPLOVIN CORPORATION	26.05x	16.87x	20.01x	-.--%	140B
ADOBE INC.	13.78x	3.71x	7.77x	-.--%	99.05B
ELECTRONIC ARTS INC.	37.45x	6.11x	16.99x	0.37%	52.37B
AUTODESK, INC.	27.95x	6x	14.56x	-.--%	50.12B
WORKDAY INC.	38.29x	3.49x	10.52x	-.--%	39.44B
ROPER TECHNOLOGIES, INC.	15.53x	5.62x	14.36x	0.91%	38.64B
PTC INC.	14.31x	5.76x	11.65x	-.--%	14.73B
GRAB HOLDINGS LIMITED	34.11x	2.47x	14.26x	-.--%	14.11B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	25.92x	-	-	3.75%	10.33B
Average	25.67x	6.21x	13.28x	0.9%	46.07B
Weighted average by Cap.	24.94x	8.53x	14.56x	0.21%