Valuation Paradox Interactive AB

Stocks

Real-time Estimate Cboe Europe 11:10:00 10/11/2026 +03			5-day change	1st Jan Change
145.85 ^SEK	+0.24%		+4.53%	-10.52%

11-04	Affärsvärlden recommends buying Paradox	FW
11-02	SB1 raises target price for Paradox to SEK 165, reiterates buy	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	21,695	17,174	15,190	-	-
Change	-	18.9%	6.22%	-8.87%	-20.84%	-11.55%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,588	20,260	15,964	14,202	13,875	13,619
Change	-	21.68%	0.79%	-10.31%	-21.2%	-11.04%	-2.3%	-1.85%
P/E	76.3x	31.7x	45.2x	37.1x	138x	25.3x	21.2x	18.8x
PBR	11.3x	-	9.09x	7.46x	6.87x	6.32x	5.64x	5.07x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.1x	1.5x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	7.17x	6.03x	5.89x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	6.7x	5.5x	5.28x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	11.4x	8.79x	8.39x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	19.3x	15.6x	13.5x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	35.9x	16.4x	16.3x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	2.79%	6.08%	6.14%
Dividend per Share ²	1	-	3	3	5	5.266	5.84	6.16
Rate of return	0.56%	-	1.33%	1.46%	3.08%	3.62%	4.01%	4.23%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.755	6.855	7.734
Distribution rate	42.7%	-	60.1%	54.2%	424%	91.5%	85.2%	79.6%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,119	2,521	2,579
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,251	1,578	1,623
EBIT ¹	307.5	887.1	657.9	721.4	146	735	892.1	1,008
Net income ¹	247.8	708.7	530.6	584.6	125.5	609.8	723.9	829.4
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-988.4	-1,315	-1,571
Reference price ²	178.50	212.20	225.40	205.40	162.60	145.50	145.50	145.50
Nbr of stocks (in thousands)	105,600	105,619	105,623	105,623	105,623	104,402	-	-
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.($)
PARADOX INTERACTIVE AB	25.28x	6.7x	11.35x	3.62%	1.55B
MICROSOFT CORPORATION	27.35x	10.19x	16.53x	0.72%	4,049B
PALANTIR TECHNOLOGIES INC.	101.09x	46.25x	74.57x	-.--%	408B
ORACLE CORPORATION	17.95x	5.41x	9.39x	1.71%	373B
SAP SE	29.48x	5.99x	18.6x	1.27%	274B
PALO ALTO NETWORKS, INC.	214.72x	18.63x	54.56x	-.--%	270B
CROWDSTRIKE HOLDINGS, INC.	1885.35x	38.18x	124.89x	-.--%	235B
APPLOVIN CORPORATION	25.23x	16.21x	19.31x	-.--%	136B
SERVICENOW, INC.	71.9x	6.57x	17.2x	-.--%	107B
ADOBE INC.	13x	3.46x	7.23x	-.--%	92.36B
Average	241.13x	15.76x	35.36x	0.73%	594B
Weighted average by Cap.	114.27x	13.62x	26.09x	0.66%