|
Market Closed -
Nasdaq Stockholm
10:30:00 26/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 138.60 SEK | +1.69% |
|
+0.73% | -14.76% |
| 22/10 | Pareto reiterates Buy on Paradox, raises 2027 forecasts, prefers Coffee Stain | FW |
| 22/10 | Pareto Securities raises price target for Paradox to 160 kronor (155), 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 | 14,396 | - | - |
| Change | - | 18.9% | 6.22% | -8.87% | -20.83% | -16.17% | - | - |
| Enterprise Value (EV) 1 | 18,419 | 22,412 | 22,587 | 20,259 | 15,964 | 13,360 | 13,017 | 12,752 |
| Change | - | 21.68% | 0.78% | -10.31% | -21.2% | -16.31% | -2.57% | -2.03% |
| P/E | 76.3x | 31.7x | 45.2x | 37.1x | 138x | 25.7x | 19.9x | 17.6x |
| PBR | 11.3x | - | 9.09x | 7.46x | 6.87x | 5.99x | 5.33x | 4.79x |
| PEG | - | 0x | -1.8x | 3.4x | -1.8x | 0x | 0.7x | 1.3x |
| Capitalization / Revenue | 13x | 11.4x | 9.01x | 9.86x | 7.84x | 6.85x | 5.71x | 5.58x |
| EV / Revenue | 12.7x | 11.4x | 8.55x | 9.2x | 7.28x | 6.36x | 5.16x | 4.95x |
| EV / EBITDA | 20.5x | 16.5x | 13.7x | 14.1x | 12x | 10.9x | 8.21x | 7.85x |
| EV / EBIT | 59.9x | 25.3x | 34.3x | 28.1x | 109x | 19.5x | 14.7x | 12.6x |
| EV / FCF | -1,455x | - | 30.3x | 38.9x | 27.5x | 30.9x | 15x | 15.2x |
| FCF Yield | -0.07% | - | 3.3% | 2.57% | 3.64% | 3.24% | 6.65% | 6.6% |
| 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% | 3.86% | 4.28% | 4.52% |
| EPS 2 | 2.34 | 6.7 | 4.99 | 5.53 | 1.18 | 5.31 | 6.839 | 7.739 |
| Distribution rate | 42.7% | - | 60.1% | 54.2% | 424% | 99.2% | 85.4% | 79.6% |
| Net sales 1 | 1,448 | 1,973 | 2,642 | 2,201 | 2,192 | 2,101 | 2,520 | 2,579 |
| EBITDA 1 | 897.3 | 1,361 | 1,648 | 1,432 | 1,326 | 1,229 | 1,586 | 1,624 |
| EBIT 1 | 307.5 | 887.1 | 657.9 | 721.4 | 146 | 683.9 | 888.3 | 1,009 |
| Net income 1 | 247.8 | 708.7 | 530.6 | 584.6 | 125.5 | 552.1 | 721.7 | 830.2 |
| Net Debt 1 | -430.8 | - | -1,219 | -1,435 | -1,210 | -1,036 | -1,380 | -1,644 |
| Reference price 2 | 178.50 | 212.20 | 225.40 | 205.40 | 162.60 | 136.30 | 136.30 | 136.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.67x | 6.36x | 10.87x | 3.86% | 145.02Cr | |
| 26.61x | 9.82x | 16.02x | 0.73% | 3,89500Cr | |
| 126.89x | 56.1x | 91.33x | -.--% | 47TCr | |
| 18.99x | 5.52x | 9.62x | 1.58% | 38TCr | |
| 241.45x | 21.53x | 63.04x | -.--% | 31TCr | |
| 29.96x | 6.06x | 18.99x | 1.25% | 28TCr | |
| 2575.7x | 43.13x | 141.09x | -.--% | 26TCr | |
| 100.91x | 10.01x | 26.8x | -.--% | 16TCr | |
| 58.59x | 15.69x | 41.34x | -.--% | 13TCr | |
| 14.46x | 3.85x | 8.04x | -.--% | 10TCr | |
| Average | 321.92x | 17.81x | 42.71x | 0.74% | 60.04TCr | |
| Weighted average by Cap. | 160.06x | 15.12x | 30.34x | 0.64% |
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
