Valuation Paradox Interactive AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 24/07/2026 BST			5-day change	1st Jan Change
127.50 ^SEK	+1.76%		-2.00%	-21.59%

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	13,235	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-22.94%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	11,814	11,612	11,375
Change	-	21.68%	0.78%	-10.31%	-21.2%	-26%	-1.71%	-2.05%
P/E	76.3x	31.7x	45.2x	37.1x	138x	21.9x	19.3x	17.1x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.15x	4.73x	4.27x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.4x	1.4x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.15x	5.73x	5.4x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	5.49x	5.03x	4.64x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	8.78x	8.08x	7.36x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	15.9x	13.7x	11.9x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	16.9x	16.4x	14.6x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.91%	6.11%	6.85%
Dividend per Share ²	1	-	3	3	5	5.32	5.675	5.825
Rate of return	0.56%	-	1.33%	1.46%	3.08%	4.25%	4.53%	4.65%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.709	6.5	7.322
Distribution rate	42.7%	-	60.1%	54.2%	424%	93.2%	87.3%	79.6%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,152	2,309	2,453
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,346	1,437	1,545
EBIT ¹	307.5	887.1	657.9	721.4	146	741.1	850.4	959.6
Net income ¹	247.8	708.7	530.6	584.6	125.5	603	686.3	773.5
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	125.30	125.30	125.30
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARADOX INTERACTIVE AB	21.88x	5.44x	8.77x	4.2%	1.35B
APPLOVIN CORPORATION	24.85x	16.07x	19.07x	-.--%	134B
ADOBE INC.	11.74x	3.16x	6.61x	-.--%	84.34B
ELECTRONIC ARTS INC.	37.11x	6.11x	17x	0.37%	52.41B
AUTODESK, INC.	24.22x	5.17x	12.55x	-.--%	43.34B
ROPER TECHNOLOGIES, INC.	19.63x	5.13x	13.04x	0.95%	35.12B
WORKDAY INC.	30.68x	2.76x	8.28x	-.--%	31.58B
GRAB HOLDINGS LIMITED	32.62x	2.32x	13.4x	-.--%	13.5B
PTC INC.	12.69x	5.15x	10.41x	-.--%	13.06B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	31.31x	-	-	3.92%	9.74B
Average	24.67x	5.70x	12.13x	0.94%	41.84B
Weighted average by Cap.	23.69x	8.17x	13.69x	0.23%