|
Real-time Estimate
Tradegate
22:51:34 13/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 12.03 EUR | -2.67% |
|
-6.84% | -19.49% |
| 08-07 | SHB and Pareto reiterate buy on Paradox after earnings report | FW |
| 08-07 | Pareto Securities cuts Paradox target price to 155 kronor (160), reiterates buy | FW |
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 | 13,984 | - | - |
| Change | - | 18.9% | 6.22% | -8.87% | -20.83% | -18.57% | - | - |
| Enterprise Value (EV) 1 | 18,419 | 22,412 | 22,587 | 20,259 | 15,964 | 12,849 | 12,645 | 12,415 |
| Change | - | 21.68% | 0.78% | -10.31% | -21.2% | -19.51% | -1.59% | -1.82% |
| P/E | 76.3x | 31.7x | 45.2x | 37.1x | 138x | 23.6x | 19.9x | 17.5x |
| PBR | 11.3x | - | 9.09x | 7.46x | 6.87x | 5.83x | 5.17x | 4.58x |
| PEG | - | 0x | -1.8x | 3.4x | -1.8x | 0x | 1.1x | 1.3x |
| Capitalization / Revenue | 13x | 11.4x | 9.01x | 9.86x | 7.84x | 6.48x | 5.9x | 5.56x |
| EV / Revenue | 12.7x | 11.4x | 8.55x | 9.2x | 7.28x | 5.96x | 5.33x | 4.94x |
| EV / EBITDA | 20.5x | 16.5x | 13.7x | 14.1x | 12x | 9.64x | 8.66x | 7.84x |
| EV / EBIT | 59.9x | 25.3x | 34.3x | 28.1x | 109x | 17.9x | 14.6x | 12.6x |
| EV / FCF | -1,455x | - | 30.3x | 38.9x | 27.5x | 20.5x | 17.8x | 16.1x |
| FCF Yield | -0.07% | - | 3.3% | 2.57% | 3.64% | 4.88% | 5.63% | 6.22% |
| Dividend per Share 2 | 1 | - | 3 | 3 | 5 | 5.266 | 5.64 | 5.96 |
| Rate of return | 0.56% | - | 1.33% | 1.46% | 3.08% | 3.98% | 4.26% | 4.5% |
| EPS 2 | 2.34 | 6.7 | 4.99 | 5.53 | 1.18 | 5.614 | 6.652 | 7.58 |
| Distribution rate | 42.7% | - | 60.1% | 54.2% | 424% | 93.8% | 84.8% | 78.6% |
| Net sales 1 | 1,448 | 1,973 | 2,642 | 2,201 | 2,192 | 2,157 | 2,371 | 2,515 |
| EBITDA 1 | 897.3 | 1,361 | 1,648 | 1,432 | 1,326 | 1,333 | 1,460 | 1,584 |
| EBIT 1 | 307.5 | 887.1 | 657.9 | 721.4 | 146 | 718.9 | 865.1 | 986.9 |
| Net income 1 | 247.8 | 708.7 | 530.6 | 584.6 | 125.5 | 582.6 | 708.9 | 820.3 |
| Net Debt 1 | -430.8 | - | -1,219 | -1,435 | -1,210 | -1,135 | -1,339 | -1,570 |
| Reference price 2 | 178.50 | 212.20 | 225.40 | 205.40 | 162.60 | 132.40 | 132.40 | 132.40 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.29x | 12.3x | 14.64x | -.--% | 102B | |
| 14.31x | 3.86x | 8.07x | -.--% | 103B | |
| 29.5x | 6.31x | 15.31x | -.--% | 52.68B | |
| 42.03x | 3.85x | 11.61x | -.--% | 43.29B | |
| 15.73x | 5.67x | 14.5x | 0.91% | 39.09B | |
| 16.68x | 6.38x | 13.05x | -.--% | 16.06B | |
| 24.82x | 2.45x | 14.11x | -.--% | 14.73B | |
| 26.66x | - | - | 3.65% | 10.64B | |
| 71.36x | 4.34x | 17.73x | -.--% | 9.34B | |
| Average | 28.93x | 5.64x | 13.63x | 0.51% | 43.37B | |
| Weighted average by Cap. | 23.07x | 6.71x | 12.58x | 0.19% |
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
- ETA Stock
- Valuation Paradox Interactive AB
Select your edition
All financial news and data tailored to specific country editions
