Valuation Paradox Interactive AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 16:09:28 31/07/2026 +03			5-day change	1st Jan Change
140.00 ^SEK	+2.19%		+9.41%	-14.21%

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	14,470	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-15.74%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	13,072	12,864	12,623
Change	-	21.68%	0.78%	-10.31%	-21.2%	-18.12%	-1.59%	-1.88%
P/E	76.3x	31.7x	45.2x	37.1x	138x	24.1x	20.4x	17.9x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.62x	5.28x	4.86x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.1x	1.3x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.68x	6.17x	5.82x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	6.03x	5.49x	5.08x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.69x	8.91x	8.04x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	17.7x	14.6x	12.6x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	19.9x	18x	16.2x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.03%	5.55%	6.19%
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%	3.84%	4.12%	4.35%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.686	6.716	7.647
Distribution rate	42.7%	-	60.1%	54.2%	424%	92.6%	84%	77.9%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,167	2,345	2,486
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,349	1,443	1,570
EBIT ¹	307.5	887.1	657.9	721.4	146	738.3	878.3	1,002
Net income ¹	247.8	708.7	530.6	584.6	125.5	597.5	726.1	834.2
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,399	-1,606	-1,848
Reference price ²	178.50	212.20	225.40	205.40	162.60	137.00	137.00	137.00
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.($)
PARADOX INTERACTIVE AB	24.1x	6.03x	9.69x	3.84%	1.52B
APPLOVIN CORPORATION	25.19x	16.29x	19.33x	-.--%	136B
ADOBE INC.	13.71x	3.69x	7.73x	-.--%	98.54B
ELECTRONIC ARTS INC.	37.58x	6.13x	17.05x	0.37%	52.56B
AUTODESK, INC.	27.67x	5.94x	14.41x	-.--%	49.61B
WORKDAY INC.	37.91x	3.46x	10.41x	-.--%	39.05B
ROPER TECHNOLOGIES, INC.	15.49x	5.6x	14.32x	0.92%	38.5B
PTC INC.	15.39x	6.25x	13.2x	-.--%	15.74B
GRAB HOLDINGS LIMITED	33.61x	2.42x	13.98x	-.--%	13.91B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	25.47x	-	-	3.82%	10.15B
Average	25.61x	6.20x	13.35x	0.9%	45.52B
Weighted average by Cap.	24.60x	8.28x	14.31x	0.22%