|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 133.60 SEK | -1.47% |
|
-6.31% | -17.84% |
| 07/08 | SHB and Pareto reiterate buy on Paradox after earnings report | FW |
| 07/08 | 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 | 14,322 | - | - |
| Change | - | 18.9% | 6.22% | -8.87% | -20.83% | -16.61% | - | - |
| Enterprise Value (EV) 1 | 18,419 | 22,412 | 22,587 | 20,259 | 15,964 | 13,187 | 12,983 | 12,753 |
| Change | - | 21.68% | 0.78% | -10.31% | -21.2% | -17.39% | -1.55% | -1.78% |
| P/E | 76.3x | 31.7x | 45.2x | 37.1x | 138x | 24.2x | 20.4x | 17.9x |
| PBR | 11.3x | - | 9.09x | 7.46x | 6.87x | 5.93x | 5.41x | 4.9x |
| PEG | - | 0x | -1.8x | 3.4x | -1.8x | 0x | 1.1x | 1.3x |
| Capitalization / Revenue | 13x | 11.4x | 9.01x | 9.86x | 7.84x | 6.64x | 6.04x | 5.7x |
| EV / Revenue | 12.7x | 11.4x | 8.55x | 9.2x | 7.28x | 6.11x | 5.48x | 5.07x |
| EV / EBITDA | 20.5x | 16.5x | 13.7x | 14.1x | 12x | 9.9x | 8.89x | 8.05x |
| EV / EBIT | 59.9x | 25.3x | 34.3x | 28.1x | 109x | 18.3x | 15x | 12.9x |
| EV / FCF | -1,455x | - | 30.3x | 38.9x | 27.5x | 21x | 18.3x | 16.5x |
| FCF Yield | -0.07% | - | 3.3% | 2.57% | 3.64% | 4.76% | 5.48% | 6.05% |
| 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% | 3.88% | 4.16% | 4.4% |
| EPS 2 | 2.34 | 6.7 | 4.99 | 5.53 | 1.18 | 5.615 | 6.653 | 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 | 986.8 |
| Net income 1 | 247.8 | 708.7 | 530.6 | 584.6 | 125.5 | 582.5 | 708.9 | 820.2 |
| 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 | 135.60 | 135.60 | 135.60 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.23x | 6.1x | 9.8x | 3.88% | 151.12Cr | |
| 21.98x | 14.03x | 16.71x | -.--% | 12TCr | |
| 14.67x | 3.95x | 8.28x | -.--% | 11TCr | |
| 29.45x | 6.3x | 15.29x | -.--% | 5.26TCr | |
| 43.07x | 3.95x | 11.91x | -.--% | 4.44TCr | |
| 16.01x | 5.75x | 14.7x | 0.89% | 3.98TCr | |
| 16.65x | 6.37x | 13.03x | -.--% | 1.6TCr | |
| 25.3x | 2.16x | 12.55x | -.--% | 1.49TCr | |
| 26.83x | - | - | 3.62% | 1.07TCr | |
| 70.86x | 4.27x | 17.44x | -.--% | 922.56Cr | |
| Average | 28.90x | 5.88x | 13.30x | 0.84% | 4.11TCr | |
| Weighted average by Cap. | 23.91x | 7.41x | 13.26x | 0.2% |
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
- Valuation Paradox Interactive AB
Select your edition
All financial news and data tailored to specific country editions
