Valuation Paradox Interactive AB

Stocks

Real-time Estimate Cboe Europe 11:01:31 20/10/2026 BST			5-day change	1st Jan Change
136.05 ^SEK	-1.13%		+1.12%	-16.48%

09-25	TROPHY GAMES Development A/S agreed to acquire Playrion Game Studio SAS from Paradox Interactive AB (OM:PDX) for ?2.2 million.	CI
09-25	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	14,534	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-15.38%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	13,481	13,175	12,918
Change	-	21.68%	0.78%	-10.31%	-21.2%	-15.56%	-2.27%	-1.95%
P/E	76.3x	31.7x	45.2x	37.1x	138x	25.8x	20.2x	18x
PBR	11.3x	-	9.09x	7.46x	6.87x	6.04x	5.38x	4.85x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	0.7x	1.5x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.92x	5.88x	5.69x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	6.42x	5.33x	5.06x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	10.8x	8.48x	8x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	19.6x	14.9x	13x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	31.2x	15.2x	15.3x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	3.21%	6.57%	6.52%
Dividend per Share ²	1	-	3	3	5	5.266	5.84	6.16
Rate of return	0.56%	-	1.33%	1.46%	3.08%	3.83%	4.24%	4.48%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.342	6.818	7.623
Distribution rate	42.7%	-	60.1%	54.2%	424%	98.6%	85.7%	80.8%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,100	2,470	2,555
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,246	1,553	1,615
EBIT ¹	307.5	887.1	657.9	721.4	146	688.3	885.5	993.3
Net income ¹	247.8	708.7	530.6	584.6	125.5	556.4	719.1	815.5
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,053	-1,358	-1,616
Reference price ²	178.50	212.20	225.40	205.40	162.60	137.60	137.60	137.60
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	25.76x	6.42x	10.82x	3.83%	1.47B
MICROSOFT CORPORATION	27.04x	9.99x	16.32x	0.73%	3,962B
PALANTIR TECHNOLOGIES INC.	125.16x	55.36x	90.14x	-.--%	467B
ORACLE CORPORATION	19.51x	5.64x	9.82x	1.54%	393B
PALO ALTO NETWORKS, INC.	220.13x	19.59x	57.36x	-.--%	284B
SAP SE	28.47x	5.68x	17.88x	1.34%	259B
CROWDSTRIKE HOLDINGS, INC.	2281x	38.1x	124.62x	-.--%	234B
SERVICENOW, INC.	92.2x	9.15x	24.48x	-.--%	150B
FORTINET, INC.	55.59x	14.92x	39.32x	-.--%	126B
ADOBE INC.	13.55x	3.6x	7.53x	-.--%	96.17B
Average	288.84x	16.84x	39.83x	0.74%	597.15B
Weighted average by Cap.	133.82x	14.60x	28.47x	0.64%