Valuation Paradox Interactive AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-28 EDT			5-day change	1st Jan Change
133.70 ^SEK	+2.37%		+2.14%	-17.77%

07-16	Länsförsäkringar Småbolag Sverige Vision fell 1.18 percent in June, sold Note, Nolato, Hexpol, Nederman and Fabege	FW
07-09	Urban Games And Paradox Interactive Release Deep-Dive Video Showcasing New Features And Vehicles For Transport Fever 3	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	14,122	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-17.77%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	12,701	12,500	12,262
Change	-	21.68%	0.78%	-10.31%	-21.2%	-20.44%	-1.59%	-1.9%
P/E	76.3x	31.7x	45.2x	37.1x	138x	23.3x	20.1x	17.6x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.47x	5.01x	4.51x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.2x	1.2x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.5x	6.11x	5.7x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	5.85x	5.41x	4.95x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.43x	8.7x	7.84x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	17.1x	14.3x	12.3x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	18.2x	17.6x	15.7x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.5%	5.67%	6.35%
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%	3.94%	4.22%	4.46%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.727	6.667	7.614
Distribution rate	42.7%	-	60.1%	54.2%	424%	92%	84.6%	78.3%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,173	2,312	2,477
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,347	1,436	1,565
EBIT ¹	307.5	887.1	657.9	721.4	146	743.9	872.4	998.2
Net income ¹	247.8	708.7	530.6	584.6	125.5	604.9	704	804.3
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,420	-1,622	-1,860
Reference price ²	178.50	212.20	225.40	205.40	162.60	133.70	133.70	133.70
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

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.($)
PARADOX INTERACTIVE AB	22.8x	5.7x	9.18x	4.03%	1.42B
APPLOVIN CORPORATION	25.71x	16.64x	19.75x	-.--%	139B
ADOBE INC.	13.15x	3.54x	7.42x	-.--%	94.51B
ELECTRONIC ARTS INC.	37.49x	6.12x	17.01x	0.37%	52.42B
AUTODESK, INC.	26.6x	5.7x	13.84x	-.--%	47.7B
ROPER TECHNOLOGIES, INC.	14.9x	5.47x	13.99x	0.92%	37.09B
WORKDAY INC.	35.37x	3.21x	9.68x	-.--%	36.44B
PTC INC.	14.05x	5.66x	11.45x	-.--%	14.46B
GRAB HOLDINGS LIMITED	33.12x	2.37x	13.69x	-.--%	13.7B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	25.47x	-	-	3.83%	10.06B
Average	24.87x	6.05x	12.89x	0.92%	44.65B
Weighted average by Cap.	24.26x	8.43x	14.27x	0.22%