Valuation Paradox Interactive AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 03:11:29 2026-08-06 EDT			5-day change	1st Jan Change
12.86 ^EUR	-3.16%		+7.44%	-13.58%

08-06	Paradox Interactive AB, H1 2026 Earnings Call, Aug 06, 2026
08-06	EFN: Paradox needs to pick up growth	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	14,249	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-17.04%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	12,874	12,648	12,389
Change	-	21.68%	0.78%	-10.31%	-21.2%	-19.36%	-1.75%	-2.05%
P/E	76.3x	31.7x	45.2x	37.1x	138x	23.7x	19.9x	17.4x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.7x	5.19x	4.65x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.1x	1.2x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.53x	6.03x	5.68x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	5.9x	5.35x	4.94x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.52x	8.64x	7.81x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	17.5x	14.4x	12.3x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	19.5x	17.3x	15.7x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.13%	5.78%	6.38%
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%	3.9%	4.18%	4.42%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.685	6.763	7.736
Distribution rate	42.7%	-	60.1%	54.2%	424%	92.6%	83.4%	77%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,180	2,364	2,506
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,352	1,463	1,586
EBIT ¹	307.5	887.1	657.9	721.4	146	736.6	878.7	1,007
Net income ¹	247.8	708.7	530.6	584.6	125.5	595.5	709.3	795.1
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,375	-1,601	-1,860
Reference price ²	178.50	212.20	225.40	205.40	162.60	134.90	134.90	134.90
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	26.08x	16.87x	20.01x	-.--%	140B
ADOBE INC.	14.35x	3.86x	8.09x	-.--%	103B
AUTODESK, INC.	28.38x	6.06x	14.72x	-.--%	50.68B
WORKDAY INC.	40.91x	3.75x	11.29x	-.--%	42.14B
ROPER TECHNOLOGIES, INC.	15.7x	5.67x	14.48x	0.91%	39.02B
GRAB HOLDINGS LIMITED	31.59x	2.89x	16.4x	-.--%	15.26B
PTC INC.	15.72x	6.04x	12.35x	-.--%	15.13B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	26.77x	-	-	3.63%	10.71B
XERO LIMITED	69.55x	4.19x	17.12x	-.--%	9.04B
Average	29.89x	6.17x	14.31x	0.5%	47.27B
Weighted average by Cap.	24.80x	8.74x	14.52x	0.17%