Valuation Paradox Interactive AB OTC Markets

Stocks

Delayed OTC Markets Other stock markets 16:31:35 30/07/2026 +03			5-day change	1st Jan Change
14.16 ^USD	+12.47%		+12.47%	-21.25%

02:21pm	Paradox expected to post 197 million kronor in operating profit - FactSet	FW
08-03	Pareto makes four changes to its Swedish portfolio, adding Asmodee, Kinnevik, Nibe and Paradox	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	15,062	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-12.3%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	13,658	13,441	13,190
Change	-	21.68%	0.78%	-10.31%	-21.2%	-14.45%	-1.59%	-1.87%
P/E	76.3x	31.7x	45.2x	37.1x	138x	25x	21.2x	18.4x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.83x	5.33x	4.79x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.2x	1.2x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.92x	6.38x	6.02x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	6.27x	5.69x	5.27x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	10.1x	9.23x	8.33x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	18.4x	15.3x	13x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	20.5x	18.4x	16.6x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	4.87%	5.43%	6.04%
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%	3.69%	3.96%	4.18%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.714	6.731	7.736
Distribution rate	42.7%	-	60.1%	54.2%	424%	92.2%	83.8%	77%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,178	2,361	2,503
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,357	1,456	1,584
EBIT ¹	307.5	887.1	657.9	721.4	146	743.2	878.6	1,012
Net income ¹	247.8	708.7	530.6	584.6	125.5	603.5	710.9	817.3
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,404	-1,621	-1,872
Reference price ²	178.50	212.20	225.40	205.40	162.60	142.60	142.60	142.60
Nbr of stocks (in thousands)	105,600	105,619	105,619	105,619	105,623	105,623	-	-
Announcement Date	2/22/22 A	2/7/23 A	2/6/24 A	2/6/25 A	1/29/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APPLOVIN CORPORATION	25.35x	16.39x	19.44x	-.--%	136B
ADOBE INC.	13.9x	3.75x	7.84x	-.--%	99.91B
ELECTRONIC ARTS INC.	37.64x	6.14x	17.08x	0.37%	52.64B
AUTODESK, INC.	27.64x	5.93x	14.39x	-.--%	49.56B
WORKDAY INC.	39.57x	3.62x	10.9x	-.--%	40.76B
ROPER TECHNOLOGIES, INC.	15.62x	5.64x	14.42x	0.91%	38.83B
PTC INC.	15.77x	6.06x	12.39x	-.--%	15.18B
GRAB HOLDINGS LIMITED	36.28x	2.69x	15.52x	-.--%	15.01B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	26.19x	-	-	3.71%	10.46B
Average	26.44x	6.28x	14.00x	0.55%	50.98B
Weighted average by Cap.	25.02x	8.31x	14.44x	0.2%