Valuation Paradox Interactive AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:00:14 26/06/2026 +03			Pre-market 08:15:49
11.45 ^EUR	+2.97%		11.28	-1.44%

06-16	Paradox Interactive Releases New Story Pack for Age of Wonders 4	FW
06-16	Paradox Board Member Kaisa Salakka Makes Initial Share Purchase	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	13,192	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-23.19%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	11,769	11,567	11,328
Change	-	21.68%	0.78%	-10.31%	-21.2%	-26.28%	-1.72%	-2.06%
P/E	76.3x	31.7x	45.2x	37.1x	138x	21.7x	18.7x	16.4x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.1x	4.68x	4.21x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.1x	1.2x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.08x	5.73x	5.34x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	5.42x	5.02x	4.59x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	8.72x	8.05x	7.24x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	15.8x	13.2x	11.3x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	17.3x	16.1x	14.3x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.79%	6.22%	6.97%
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%	4.22%	4.52%	4.77%
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	124.90	124.90	124.90
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPLOVIN CORPORATION	29.65x	19.23x	22.82x	-.--%	160B
ADOBE INC.	11.19x	2.97x	6.23x	-.--%	80.59B
ELECTRONIC ARTS INC.	36.69x	5.91x	16.47x	0.37%	51.47B
AUTODESK, INC.	23.13x	4.94x	11.99x	-.--%	41.44B
ROPER TECHNOLOGIES, INC.	20.59x	5.01x	12.73x	1%	34.14B
WORKDAY INC.	30.22x	2.67x	8.02x	-.--%	30.68B
GRAB HOLDINGS LIMITED	34.55x	2.3x	13.34x	-.--%	14.52B
PTC INC.	12.99x	5.26x	10.63x	-.--%	13.37B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	30.39x	-	-	3.69%	10.13B
Average	25.49x	6.04x	12.78x	0.56%	48.51B
Weighted average by Cap.	25.46x	9.82x	15.29x	0.21%