Valuation Paradox Interactive AB OTC Markets

Stocks

Market Closed - OTC Markets 15:01:30 2026-09-23 EDT			5-day change	1st Jan Change
15.65 ^USD	+4.33%		+4.33%	-12.96%

09-18	Länsförsäkringar Small Cap Sweden Vision rose 1.60 percent in August, added Electrolux Professional to the portfolio	FW
09-15	Paradox Interactive and Iceflake Studios Release Cities: Skylines Ii Expansion Pass 2 with New Content	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	16,583	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-3.44%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	15,454	15,231	14,985
Change	-	21.68%	0.78%	-10.31%	-21.2%	-3.2%	-1.44%	-1.62%
P/E	76.3x	31.7x	45.2x	37.1x	138x	27.9x	23.5x	20.8x
PBR	11.3x	-	9.09x	7.46x	6.87x	6.92x	6.12x	5.43x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.3x	1.6x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	7.74x	6.94x	6.57x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	7.21x	6.37x	5.93x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	11.7x	10.3x	9.37x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	21.5x	17.5x	15.2x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	25x	20.5x	18.8x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	3.99%	4.88%	5.33%
Dividend per Share ²	1	-	3	3	5	5.266	5.64	5.96
Rate of return	0.56%	-	1.33%	1.46%	3.08%	3.35%	3.59%	3.8%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.621	6.677	7.556
Distribution rate	42.7%	-	60.1%	54.2%	424%	93.7%	84.5%	78.9%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,143	2,391	2,525
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,324	1,481	1,600
EBIT ¹	307.5	887.1	657.9	721.4	146	719.7	868.4	983.9
Net income ¹	247.8	708.7	530.6	584.6	125.5	589.8	712.1	817.5
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,129	-1,352	-1,598
Reference price ²	178.50	212.20	225.40	205.40	162.60	157.00	157.00	157.00
Nbr of stocks (in thousands)	105,600	105,619	105,619	105,619	105,623	105,623	-	-
Announcement Date	2/22/22	2/7/23	2/6/24	2/6/25	1/29/26	-	-	-

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	20.98x	13.41x	15.98x	-.--%	110B
ADOBE INC.	13.06x	3.54x	7.41x	-.--%	94.7B
WORKDAY INC.	32.86x	4.1x	12.21x	-.--%	45.36B
AUTODESK, INC.	25.9x	5.3x	12.82x	-.--%	45.9B
ROPER TECHNOLOGIES, INC.	14.48x	5.32x	13.58x	0.99%	35.99B
PTC INC.	15.72x	6.07x	12.4x	-.--%	15.19B
GRAB HOLDINGS LIMITED	22.93x	2.32x	13.36x	-.--%	12.93B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	25.11x	-	-	3.87%	10B
DROPBOX, INC.	19.21x	4.03x	8.7x	-.--%	7.37B
Average	21.14x	5.51x	12.06x	0.54%	41.94B
Weighted average by Cap.	20.33x	7.03x	12.29x	0.2%