Valuation Paradox Interactive AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:11:55 2026-07-07 EDT			5-day change	1st Jan Change
14.04 ^USD	+8.90%		+8.90%	-21.91%

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	14,048	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-18.2%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	12,625	12,422	12,183
Change	-	21.68%	0.78%	-10.31%	-21.2%	-20.92%	-1.61%	-1.92%
P/E	76.3x	31.7x	45.2x	37.1x	138x	23.2x	19.9x	17.4x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.43x	4.98x	4.48x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.2x	1.2x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.48x	6.1x	5.69x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	5.82x	5.39x	4.93x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.35x	8.65x	7.78x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	16.9x	14.2x	12.2x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	18.5x	17.3x	15.4x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.39%	5.79%	6.48%
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%	3.96%	4.24%	4.48%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.744	6.692	7.639
Distribution rate	42.7%	-	60.1%	54.2%	424%	91.7%	84.3%	78%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,170	2,304	2,469
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,350	1,437	1,565
EBIT ¹	307.5	887.1	657.9	721.4	146	746.2	874.6	1,000
Net income ¹	247.8	708.7	530.6	584.6	125.5	606.7	706.5	806.9
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,423	-1,626	-1,864
Reference price ²	178.50	212.20	225.40	205.40	162.60	133.00	133.00	133.00
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	32.46x	21.11x	25.04x	-.--%	175B
ADOBE INC.	12.21x	3.28x	6.87x	-.--%	87.82B
ELECTRONIC ARTS INC.	36.74x	6x	16.66x	0.38%	51.38B
AUTODESK, INC.	24.29x	5.19x	12.6x	-.--%	43.5B
ROPER TECHNOLOGIES, INC.	21.6x	5.21x	13.22x	0.95%	35.81B
WORKDAY INC.	33.55x	2.99x	8.97x	-.--%	34.05B
GRAB HOLDINGS LIMITED	37.23x	2.55x	14.7x	-.--%	15.58B
PTC INC.	13.76x	5.55x	11.23x	-.--%	14.16B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	30.48x	-	-	3.68%	10.01B
Average	26.92x	6.49x	13.66x	0.56%	51.97B
Weighted average by Cap.	27.17x	10.77x	16.53x	0.19%