Valuation Paradox Interactive AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 16:25:00 11/08/2026 BST			5-day change	1st Jan Change
135.55 ^SEK	+1.99%		-5.21%	-16.22%

08-07	SHB and Pareto reiterate buy on Paradox after earnings report	FW
08-07	Pareto Securities cuts Paradox target price to 155 kronor (160), 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	14,291	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-16.79%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	13,156	12,952	12,721
Change	-	21.68%	0.78%	-10.31%	-21.2%	-17.59%	-1.55%	-1.78%
P/E	76.3x	31.7x	45.2x	37.1x	138x	24.1x	20.3x	17.9x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.92x	5.39x	4.89x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.1x	1.3x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.62x	6.03x	5.68x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	6.1x	5.46x	5.06x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.87x	8.87x	8.03x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	18.3x	15x	12.9x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	21x	18.2x	16.5x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	4.77%	5.49%	6.07%
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%	3.89%	4.17%	4.41%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.615	6.653	7.58
Distribution rate	42.7%	-	60.1%	54.2%	424%	93.8%	84.8%	78.6%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,157	2,371	2,515
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,333	1,460	1,584
EBIT ¹	307.5	887.1	657.9	721.4	146	718.9	865.1	986.8
Net income ¹	247.8	708.7	530.6	584.6	125.5	582.5	708.9	820.2
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,135	-1,339	-1,570
Reference price ²	178.50	212.20	225.40	205.40	162.60	135.30	135.30	135.30
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPLOVIN CORPORATION	21.48x	13.71x	16.33x	-.--%	113B
ADOBE INC.	15.1x	4.07x	8.52x	-.--%	109B
AUTODESK, INC.	30.27x	6.48x	15.72x	-.--%	54.07B
WORKDAY INC.	44.16x	4.06x	12.23x	-.--%	45.49B
ROPER TECHNOLOGIES, INC.	16.07x	5.77x	14.75x	0.89%	39.95B
PTC INC.	17.03x	6.5x	13.3x	-.--%	16.39B
GRAB HOLDINGS LIMITED	25.36x	2.18x	12.61x	-.--%	14.97B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	26.96x	-	-	3.61%	10.76B
DROPBOX, INC.	19.3x	4.78x	10.77x	-.--%	10.12B
Average	23.97x	5.94x	13.03x	0.5%	45.97B
Weighted average by Cap.	22.98x	7.32x	13.13x	0.18%