|
Market Closed -
Nasdaq Stockholm
02:00:00 22/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 146.10 SEK | +1.53% |
|
+7.27% | -10.15% |
| 19/08 | Paradox partners with Blue Isle Studios | FW |
| 07/08 | SHB and Pareto reiterate buy on Paradox after earnings report | 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 | 15,432 | - | - |
| Change | - | 18.9% | 6.22% | -8.87% | -20.83% | -10.15% | - | - |
| Enterprise Value (EV) 1 | 18,419 | 22,412 | 22,587 | 20,259 | 15,964 | 14,296 | 14,093 | 13,862 |
| Change | - | 21.68% | 0.78% | -10.31% | -21.2% | -10.45% | -1.43% | -1.64% |
| P/E | 76.3x | 31.7x | 45.2x | 37.1x | 138x | 26x | 22x | 19.3x |
| PBR | 11.3x | - | 9.09x | 7.46x | 6.87x | 6.44x | 5.71x | 5.06x |
| PEG | - | 0x | -1.8x | 3.4x | -1.8x | 0x | 1.2x | 1.4x |
| Capitalization / Revenue | 13x | 11.4x | 9.01x | 9.86x | 7.84x | 7.15x | 6.51x | 6.14x |
| EV / Revenue | 12.7x | 11.4x | 8.55x | 9.2x | 7.28x | 6.63x | 5.94x | 5.51x |
| EV / EBITDA | 20.5x | 16.5x | 13.7x | 14.1x | 12x | 10.7x | 9.65x | 8.75x |
| EV / EBIT | 59.9x | 25.3x | 34.3x | 28.1x | 109x | 19.9x | 16.3x | 14x |
| EV / FCF | -1,455x | - | 30.3x | 38.9x | 27.5x | 22.8x | 19.8x | 18x |
| FCF Yield | -0.07% | - | 3.3% | 2.57% | 3.64% | 4.39% | 5.05% | 5.57% |
| 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% | 3.6% | 3.86% | 4.08% |
| EPS 2 | 2.34 | 6.7 | 4.99 | 5.53 | 1.18 | 5.614 | 6.652 | 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 | 986.9 |
| Net income 1 | 247.8 | 708.7 | 530.6 | 584.6 | 125.5 | 582.6 | 708.9 | 820.3 |
| 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 | 146.10 | 146.10 | 146.10 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.02x | 6.63x | 10.73x | 3.6% | 1.63B | |
| 15.2x | 4.1x | 8.59x | -.--% | 109B | |
| 19.46x | 12.4x | 14.76x | -.--% | 102B | |
| 30.03x | 6.42x | 15.56x | -.--% | 53.59B | |
| 47.95x | 4.43x | 13.33x | -.--% | 49.4B | |
| 16.39x | 5.87x | 14.99x | 0.87% | 40.73B | |
| 17.44x | 6.65x | 13.59x | -.--% | 16.78B | |
| 25.12x | 2.32x | 13.38x | -.--% | 14.19B | |
| 26.74x | - | - | 3.64% | 10.64B | |
| 78.01x | 4.74x | 19.38x | -.--% | 10.4B | |
| Average | 30.24x | 5.95x | 13.81x | 0.81% | 40.91B | |
| Weighted average by Cap. | 24.66x | 6.83x | 13.03x | 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
