Valuation Paradox Interactive AB London S.E.

Stocks

Delayed London S.E. Other stock markets 08:00:03 16/07/2026 BST			5-day change	1st Jan Change
131.55 ^SEK	+0.77%		-1.16%	-18.70%

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	13,847	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-19.37%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	12,427	12,225	11,987
Change	-	21.68%	0.78%	-10.31%	-21.2%	-22.16%	-1.62%	-1.94%
P/E	76.3x	31.7x	45.2x	37.1x	138x	22.9x	19.7x	17.2x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.36x	4.91x	4.43x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.2x	1.2x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.37x	5.99x	5.59x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	5.72x	5.29x	4.84x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.22x	8.51x	7.66x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	16.7x	14x	12x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	17.8x	17.2x	15.4x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.62%	5.8%	6.5%
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%	4.02%	4.3%	4.55%
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	131.10	131.10	131.10
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	28.17x	18.27x	21.67x	-.--%	152B
ADOBE INC.	12.41x	3.34x	6.99x	-.--%	89.26B
ELECTRONIC ARTS INC.	36.8x	6.06x	16.86x	0.37%	51.97B
AUTODESK, INC.	24.63x	5.27x	12.78x	-.--%	44.13B
ROPER TECHNOLOGIES, INC.	21.03x	5.13x	13.03x	0.97%	35.17B
WORKDAY INC.	34.19x	3.08x	9.24x	-.--%	35.03B
GRAB HOLDINGS LIMITED	37.72x	2.56x	14.76x	-.--%	15.62B
PTC INC.	13.87x	5.6x	11.31x	-.--%	14.28B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	32.17x	-	-	3.49%	10.51B
Average	26.78x	6.16x	13.33x	0.54%	49.78B
Weighted average by Cap.	25.56x	9.21x	14.93x	0.2%