Valuation Paradox Interactive AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 03/08/2026 pm IST			5-day change	1st Jan Change
142.60 ^SEK	+1.93%		+9.19%	-12.30%

12:40pm	Pareto makes four changes to its Swedish portfolio, adding Asmodee, Kinnevik, Nibe and Paradox	FW
16/07	Länsförsäkringar Småbolag Sverige Vision fell 1.18 percent in June, sold Note, Nolato, Hexpol, Nederman and Fabege	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	15,062	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-12.3%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	13,658	13,441	13,190
Change	-	21.68%	0.78%	-10.31%	-21.2%	-14.45%	-1.59%	-1.87%
P/E	76.3x	31.7x	45.2x	37.1x	138x	25x	21.2x	18.4x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.83x	5.33x	4.79x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.2x	1.2x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.92x	6.38x	6.02x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	6.27x	5.69x	5.27x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	10.1x	9.23x	8.33x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	18.4x	15.3x	13x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	20.5x	18.4x	16.6x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	4.87%	5.43%	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%	3.69%	3.96%	4.18%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.714	6.731	7.736
Distribution rate	42.7%	-	60.1%	54.2%	424%	92.2%	83.8%	77%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,178	2,361	2,503
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,357	1,456	1,584
EBIT ¹	307.5	887.1	657.9	721.4	146	743.2	878.6	1,012
Net income ¹	247.8	708.7	530.6	584.6	125.5	603.5	710.9	817.3
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,404	-1,621	-1,872
Reference price ²	178.50	212.20	225.40	205.40	162.60	142.60	142.60	142.60
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

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	24.72x	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	5.95x	12.34x	-.--%	1.49TCr
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	6.17x	13.33x	0.88%	4.54TCr
Weighted average by Cap.	24.59x	8.12x	14.17x	0.22%