|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 132.20 SEK | -0.38% |
|
+1.77% | -18.51% |
| 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 |
Company Valuation: Paradox Interactive AB
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 | 14,016 | - | - |
| Change | - | 18.9% | 6.22% | -8.87% | -20.83% | -18.39% | - | - |
| Enterprise Value (EV) 1 | 18,419 | 22,412 | 22,587 | 20,259 | 15,964 | 12,593 | 12,391 | 12,152 |
| Change | - | 21.68% | 0.78% | -10.31% | -21.2% | -21.12% | -1.61% | -1.93% |
| P/E Ratio | 76.3x | 31.7x | 45.2x | 37.1x | 138x | 23.1x | 19.8x | 17.4x |
| PBR | 11.3x | - | 9.09x | 7.46x | 6.87x | 5.42x | 4.97x | 4.47x |
| PEG | - | 0x | -1.8x | 3.4x | -1.8x | 0x | 1.2x | 1.2x |
| Capitalization / Revenue | 13x | 11.4x | 9.01x | 9.86x | 7.84x | 6.46x | 6.08x | 5.68x |
| EV / Revenue | 12.7x | 11.4x | 8.55x | 9.2x | 7.28x | 5.8x | 5.38x | 4.92x |
| EV / EBITDA | 20.5x | 16.5x | 13.7x | 14.1x | 12x | 9.33x | 8.62x | 7.76x |
| EV / EBIT | 59.9x | 25.3x | 34.3x | 28.1x | 109x | 16.9x | 14.2x | 12.1x |
| EV / FCF | -1,455x | - | 30.3x | 38.9x | 27.5x | 18.5x | 17.2x | 15.4x |
| FCF Yield | -0.07% | - | 3.3% | 2.57% | 3.64% | 5.41% | 5.8% | 6.5% |
| 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% | 3.97% | 4.25% | 4.49% |
| 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 | 132.70 | 132.70 | 132.70 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.1x | 5.8x | 9.33x | 3.97% | 1.49B | |
| 30.84x | 20.03x | 23.77x | -.--% | 167B | |
| 11.26x | 3.06x | 6.39x | -.--% | 82.46B | |
| 36.34x | 5.85x | 16.3x | 0.38% | 50.97B | |
| 23.4x | 5x | 12.13x | -.--% | 41.9B | |
| 20.39x | 4.97x | 12.67x | 1.01% | 33.8B | |
| 31.83x | 2.82x | 8.49x | -.--% | 32.3B | |
| 32.22x | 2.05x | 11.9x | -.--% | 13.5B | |
| 12.63x | 5.18x | 10.46x | -.--% | 13.13B | |
| 67.04x | 4.14x | 16.95x | -.--% | 8.84B | |
| Average | 28.91x | 5.89x | 12.84x | 0.54% | 44.53B | |
| Weighted average by Cap. | 26.62x | 10.11x | 15.71x | 0.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PDX Stock
- Valuation Paradox Interactive AB
Select your edition
All financial news and data tailored to specific country editions
