Valuation Paradox Interactive AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:11:55 07/07/2026 +04			5-day change	1st Jan Change
14.04 ^USD	+8.90%		0.00%	-21.91%

07-16	Länsförsäkringar Småbolag Sverige Vision fell 1.18 percent in June, sold Note, Nolato, Hexpol, Nederman and Fabege	FW
07-09	Urban Games And Paradox Interactive Release Deep-Dive Video Showcasing New Features And Vehicles For Transport Fever 3	CI

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	13,742	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-19.99%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	12,321	12,119	11,882
Change	-	21.68%	0.78%	-10.31%	-21.2%	-22.82%	-1.64%	-1.96%
P/E	76.3x	31.7x	45.2x	37.1x	138x	22.7x	19.5x	17.1x
PBR	11.3x	-	9.09x	7.46x	6.87x	5.32x	4.88x	4.39x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.2x	1.2x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	6.32x	5.94x	5.55x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	5.67x	5.24x	4.8x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	9.14x	8.44x	7.59x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	16.6x	13.9x	11.9x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	17.6x	17.1x	15.3x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	5.67%	5.85%	6.56%
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%	4.05%	4.34%	4.58%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.727	6.667	7.614
Distribution rate	42.7%	-	60.1%	54.2%	424%	92%	84.6%	78.3%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,173	2,312	2,477
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,347	1,436	1,565
EBIT ¹	307.5	887.1	657.9	721.4	146	743.9	872.4	998.2
Net income ¹	247.8	708.7	530.6	584.6	125.5	604.9	704	804.3
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,420	-1,622	-1,860
Reference price ²	178.50	212.20	225.40	205.40	162.60	130.10	130.10	130.10
Nbr of stocks (in thousands)	105,600	105,619	105,619	105,619	105,623	105,623	-	-
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.($)
APPLOVIN CORPORATION	26.41x	17.11x	20.3x	-.--%	143B
ADOBE INC.	13.11x	3.53x	7.38x	-.--%	94.31B
ELECTRONIC ARTS INC.	37.09x	6.11x	17x	0.37%	52.38B
AUTODESK, INC.	25.74x	5.51x	13.37x	-.--%	46.1B
ROPER TECHNOLOGIES, INC.	21.91x	5.3x	13.47x	0.93%	36.65B
WORKDAY INC.	34.91x	3.15x	9.45x	-.--%	35.76B
GRAB HOLDINGS LIMITED	35.25x	2.31x	13.33x	-.--%	14.6B
PTC INC.	13.96x	5.63x	11.38x	-.--%	14.37B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	32.59x	-	-	3.44%	10.64B
Average	26.77x	6.08x	13.21x	0.53%	49.71B
Weighted average by Cap.	25.14x	8.63x	14.40x	0.2%