|
Market Closed -
Nasdaq Stockholm
02:00:00 19/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 150.60 SEK | -2.84% |
|
+2.03% | -7.38% |
| 11/09 | Urban Games And Paradox Interactive Release Tycoon Gameplay Overview Video For Transport Fever 3 | CI |
| 01/09 | Pareto crushed the index, swaps out half the portfolio ahead of September | 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 | 16,372 | - | - |
| Change | - | 18.9% | 6.22% | -8.87% | -20.83% | -4.67% | - | - |
| Enterprise Value (EV) 1 | 18,419 | 22,412 | 22,587 | 20,259 | 15,964 | 15,243 | 15,020 | 14,773 |
| Change | - | 21.68% | 0.78% | -10.31% | -21.2% | -4.52% | -1.46% | -1.64% |
| P/E | 76.3x | 31.7x | 45.2x | 37.1x | 138x | 27.6x | 23.2x | 20.5x |
| PBR | 11.3x | - | 9.09x | 7.46x | 6.87x | 6.83x | 6.04x | 5.37x |
| PEG | - | 0x | -1.8x | 3.4x | -1.8x | 0x | 1.2x | 1.6x |
| Capitalization / Revenue | 13x | 11.4x | 9.01x | 9.86x | 7.84x | 7.64x | 6.85x | 6.48x |
| EV / Revenue | 12.7x | 11.4x | 8.55x | 9.2x | 7.28x | 7.11x | 6.28x | 5.85x |
| EV / EBITDA | 20.5x | 16.5x | 13.7x | 14.1x | 12x | 11.5x | 10.1x | 9.23x |
| EV / EBIT | 59.9x | 25.3x | 34.3x | 28.1x | 109x | 21.2x | 17.3x | 15x |
| EV / FCF | -1,455x | - | 30.3x | 38.9x | 27.5x | 24.7x | 20.2x | 18.5x |
| FCF Yield | -0.07% | - | 3.3% | 2.57% | 3.64% | 4.05% | 4.95% | 5.41% |
| Dividend per Share 2 | 1 | - | 3 | 3 | 5 | 5.266 | 5.64 | 5.96 |
| Rate of return | 0.56% | - | 1.33% | 1.46% | 3.08% | 3.4% | 3.64% | 3.85% |
| EPS 2 | 2.34 | 6.7 | 4.99 | 5.53 | 1.18 | 5.621 | 6.677 | 7.556 |
| Distribution rate | 42.7% | - | 60.1% | 54.2% | 424% | 93.7% | 84.5% | 78.9% |
| Net sales 1 | 1,448 | 1,973 | 2,642 | 2,201 | 2,192 | 2,143 | 2,391 | 2,525 |
| EBITDA 1 | 897.3 | 1,361 | 1,648 | 1,432 | 1,326 | 1,324 | 1,481 | 1,600 |
| EBIT 1 | 307.5 | 887.1 | 657.9 | 721.4 | 146 | 719.7 | 868.4 | 983.9 |
| Net income 1 | 247.8 | 708.7 | 530.6 | 584.6 | 125.5 | 589.8 | 712.1 | 817.5 |
| Net Debt 1 | -430.8 | - | -1,219 | -1,435 | -1,210 | -1,129 | -1,352 | -1,598 |
| Reference price 2 | 178.50 | 212.20 | 225.40 | 205.40 | 162.60 | 155.00 | 155.00 | 155.00 |
| Nbr of stocks (in thousands) | 105,600 | 105,619 | 105,619 | 105,619 | 105,623 | 105,623 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.58x | 7.11x | 11.51x | 3.4% | 1.67B | |
| 20.54x | 13.12x | 15.63x | -.--% | 108B | |
| 13.85x | 3.76x | 7.86x | -.--% | 100B | |
| 25.78x | 5.27x | 12.74x | -.--% | 45.7B | |
| 34.79x | 4.34x | 12.97x | -.--% | 48.03B | |
| 14.92x | 5.44x | 13.9x | 0.96% | 37.06B | |
| 15.1x | 5.85x | 11.95x | -.--% | 14.59B | |
| 20.33x | 2x | 11.52x | -.--% | 11.46B | |
| 26.58x | - | - | 3.66% | 10.56B | |
| 21.31x | 4.35x | 9.39x | -.--% | 8.18B | |
| Average | 22.08x | 5.69x | 11.94x | 0.8% | 38.53B | |
| Weighted average by Cap. | 20.65x | 6.93x | 12.26x | 0.21% |
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
