Valuation Paradox Interactive AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 08:12:37 30/07/2026 BST			5-day change	1st Jan Change
135.00 ^SEK	+0.37%		+7.90%	-16.85%

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	23.75x	5.92x	9.52x	3.92%	1.46B
APPLOVIN CORPORATION	24.91x	16.11x	19.12x	-.--%	134B
ADOBE INC.	14.57x	3.93x	8.22x	-.--%	105B
ELECTRONIC ARTS INC.	37.46x	6.11x	17x	0.37%	52.38B
AUTODESK, INC.	28.88x	6.2x	15.05x	-.--%	51.78B
WORKDAY INC.	40.28x	3.68x	11.1x	-.--%	41.49B
ROPER TECHNOLOGIES, INC.	16.21x	5.82x	14.87x	0.88%	40.36B
PTC INC.	14.87x	5.97x	12.07x	-.--%	15.3B
GRAB HOLDINGS LIMITED	33.12x	2.37x	13.69x	-.--%	13.7B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	26.14x	-	-	3.72%	10.39B
Average	26.02x	6.24x	13.40x	0.89%	46.58B
Weighted average by Cap.	24.99x	8.20x	14.37x	0.21%