|
Market Closed -
Nasdaq Stockholm
04:00:00 10/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 145.50 SEK | +1.89% |
|
+4.53% | -10.52% |
| 05/11 | Affärsvärlden recommends buying Paradox | FW |
| 02/11 | SB1 raises target price for Paradox to SEK 165, 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 | 21,695 | 17,174 | 15,190 | - | - |
| Change | - | 18.9% | 6.22% | -8.87% | -20.84% | -11.55% | - | - |
| Enterprise Value (EV) 1 | 18,419 | 22,412 | 22,588 | 20,260 | 15,964 | 14,202 | 13,875 | 13,619 |
| Change | - | 21.68% | 0.79% | -10.31% | -21.2% | -11.04% | -2.3% | -1.85% |
| P/E | 76.3x | 31.7x | 45.2x | 37.1x | 138x | 25.3x | 21.2x | 18.8x |
| PBR | 11.3x | - | 9.09x | 7.46x | 6.87x | 6.32x | 5.64x | 5.07x |
| PEG | - | 0x | -1.8x | 3.4x | -1.8x | 0x | 1.1x | 1.5x |
| Capitalization / Revenue | 13x | 11.4x | 9.01x | 9.86x | 7.84x | 7.17x | 6.03x | 5.89x |
| EV / Revenue | 12.7x | 11.4x | 8.55x | 9.2x | 7.28x | 6.7x | 5.5x | 5.28x |
| EV / EBITDA | 20.5x | 16.5x | 13.7x | 14.1x | 12x | 11.4x | 8.79x | 8.39x |
| EV / EBIT | 59.9x | 25.3x | 34.3x | 28.1x | 109x | 19.3x | 15.6x | 13.5x |
| EV / FCF | -1,455x | - | 30.3x | 38.9x | 27.5x | 35.9x | 16.4x | 16.3x |
| FCF Yield | -0.07% | - | 3.3% | 2.57% | 3.64% | 2.79% | 6.08% | 6.14% |
| 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% | 3.62% | 4.01% | 4.23% |
| EPS 2 | 2.34 | 6.7 | 4.99 | 5.53 | 1.18 | 5.755 | 6.855 | 7.734 |
| Distribution rate | 42.7% | - | 60.1% | 54.2% | 424% | 91.5% | 85.2% | 79.6% |
| Net sales 1 | 1,448 | 1,973 | 2,642 | 2,201 | 2,192 | 2,119 | 2,521 | 2,579 |
| EBITDA 1 | 897.3 | 1,361 | 1,648 | 1,432 | 1,326 | 1,251 | 1,578 | 1,623 |
| EBIT 1 | 307.5 | 887.1 | 657.9 | 721.4 | 146 | 735 | 892.1 | 1,008 |
| Net income 1 | 247.8 | 708.7 | 530.6 | 584.6 | 125.5 | 609.8 | 723.9 | 829.4 |
| Net Debt 1 | -430.8 | - | -1,219 | -1,435 | -1,210 | -988.4 | -1,315 | -1,571 |
| Reference price 2 | 178.50 | 212.20 | 225.40 | 205.40 | 162.60 | 145.50 | 145.50 | 145.50 |
| Nbr of stocks (in thousands) | 105,600 | 105,619 | 105,623 | 105,623 | 105,623 | 104,402 | - | - |
| Announcement Date | 22/2/22 | 7/2/23 | 6/2/24 | 6/2/25 | 29/1/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.28x | 6.7x | 11.35x | 3.62% | 1.55B | |
| 27.35x | 10.19x | 16.53x | 0.72% | 4,049B | |
| 101.09x | 46.25x | 74.57x | -.--% | 408B | |
| 17.95x | 5.41x | 9.39x | 1.71% | 373B | |
| 29.48x | 5.99x | 18.6x | 1.27% | 274B | |
| 214.72x | 18.63x | 54.56x | -.--% | 270B | |
| 1885.35x | 38.18x | 124.89x | -.--% | 235B | |
| 25.23x | 16.21x | 19.31x | -.--% | 136B | |
| 71.9x | 6.57x | 17.2x | -.--% | 107B | |
| 13x | 3.46x | 7.23x | -.--% | 92.36B | |
| Average | 241.13x | 15.76x | 35.36x | 0.73% | 594B | |
| Weighted average by Cap. | 114.27x | 13.62x | 26.09x | 0.66% |
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
