Valuation Paradox Interactive AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 31/07/2026 pm IST			5-day change	1st Jan Change
139.90 ^SEK	+2.12%		+9.73%	-13.96%

16/07	Länsförsäkringar Småbolag Sverige Vision fell 1.18 percent in June, sold Note, Nolato, Hexpol, Nederman and Fabege	FW
10/07	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	14,777	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-13.96%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	13,378	13,171	12,929
Change	-	21.68%	0.78%	-10.31%	-21.2%	-16.2%	-1.55%	-1.84%
P/E	76.3x	31.7x	45.2x	37.1x	138x	24.6x	20.8x	18.3x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.73x	5.24x	4.72x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.1x	1.3x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.82x	6.3x	5.94x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	6.17x	5.62x	5.2x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.92x	9.12x	8.24x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	18.1x	15x	12.9x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	20.4x	18.4x	16.5x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	4.91%	5.42%	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%	3.76%	4.03%	4.26%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.685	6.716	7.648
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	738.4	878.2	1,002
Net income ¹	247.8	708.7	530.6	584.6	125.5	600.5	709.2	807.9
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	139.90	139.90	139.90
Nbr of stocks (in thousands)	1,05,600	1,05,619	1,05,619	1,05,619	1,05,623	1,05,623	-	-
Announcement Date	22/02/22	07/02/23	06/02/24	06/02/25	29/01/26	-	-	-

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.($)
PARADOX INTERACTIVE AB	24.61x	6.17x	9.92x	3.76%	154.93Cr
APPLOVIN CORPORATION	24.69x	15.96x	18.94x	-.--%	13TCr
ADOBE INC.	13.85x	3.73x	7.81x	-.--%	9.95TCr
ELECTRONIC ARTS INC.	37.63x	6.14x	17.08x	0.37%	5.26TCr
AUTODESK, INC.	27.58x	5.92x	14.36x	-.--%	4.95TCr
WORKDAY INC.	38.44x	3.51x	10.57x	-.--%	3.96TCr
ROPER TECHNOLOGIES, INC.	15.6x	5.64x	14.4x	0.92%	3.88TCr
PTC INC.	15.43x	6.3x	13.07x	-.--%	1.58TCr
GRAB HOLDINGS LIMITED	34.6x	2.52x	14.55x	-.--%	1.43TCr
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	25.59x	-	-	3.8%	1.02TCr
Average	25.80x	6.21x	13.41x	0.88%	4.55TCr
Weighted average by Cap.	24.56x	8.13x	14.20x	0.22%