Valuation Paradox Interactive AB OTC Markets

Stocks

Delayed OTC Markets Other stock markets 09:32:53 2026-06-08 EDT			5-day change	1st Jan Change
14.00 ^USD	+6.26%		0.00%	-22.14%

06-09	Paradox Interactive AB(OM:PDX) added to OMX Nordic All-Share Index	CI
06-09	Paradox Interactive's Shares Move to Nasdaq Stockholm Main Market	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	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	12,424	12,222	11,983
Change	-	21.68%	0.78%	-10.31%	-21.2%	-22.17%	-1.63%	-1.95%
P/E Ratio	76.3x	31.7x	45.2x	37.1x	138x	22.8x	19.6x	17.2x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.36x	4.91x	4.42x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.2x	1.2x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.38x	6.01x	5.61x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	5.73x	5.3x	4.85x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.2x	8.51x	7.66x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	16.6x	14x	12x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	18.2x	17x	15.2x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.48%	5.88%	6.59%
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	5.744	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	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	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	32.34x	21.01x	24.94x	-.--%	175B
ADOBE INC.	11.39x	3.08x	6.46x	-.--%	83.41B
ELECTRONIC ARTS INC.	36.31x	5.85x	16.29x	0.38%	50.93B
AUTODESK, INC.	23.42x	5x	12.14x	-.--%	41.93B
ROPER TECHNOLOGIES, INC.	20.24x	4.94x	12.59x	1.02%	33.55B
WORKDAY INC.	31.54x	2.8x	8.4x	-.--%	32.01B
GRAB HOLDINGS LIMITED	33.78x	2.21x	12.82x	-.--%	14.15B
PTC INC.	12.76x	5.23x	10.56x	-.--%	13.27B
XERO LIMITED	67.12x	4.15x	16.97x	-.--%	8.86B
Average	29.88x	6.03x	13.46x	0.16%	50.34B
Weighted average by Cap.	27.30x	10.67x	16.34x	0.12%