P

Paradox Interactive AB (publ)
F:ETA

Watchlist Manager
Paradox Interactive AB (publ)
F:ETA
Watchlist
Price: 15.97 EUR 10.44% Market Closed
Market Cap: 1.7B EUR
Section:
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one ETA stock under the Base Case scenario is 9.31 EUR. Compared to the current market price of 15.97 EUR, Paradox Interactive AB (publ) is Overvalued by 42%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ETA Relative Value
Base Case
9.31 EUR
Overvaluation 42%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

9.5
P/S
P/S
Price to Sales
9.5
vs History
69
vs Industry
9
Median 3Y
9.3
Median 5Y
10.2
Industry
1.5
Forward
8.1
More Details
30.1
P/E
P/E
Price to Earnings
30.1
vs History
90
vs Industry
14
Median 3Y
36.6
Median 5Y
40.3
Industry
17.3
Forward
42.6
More Details
16.5
P/OCF
P/OCF
Price to OCF
16.5
vs History
77
vs Industry
21
Median 3Y
17
Median 5Y
18.1
Industry
11.2
More Details
42.1
P/FCFE
P/FCFE
Price to FCFE
42.1
vs History
63
vs Industry
11
Median 3Y
40.5
Median 5Y
56.8
Industry
15.5
More Details
7.1
P/B
P/B
Price to Book Value
7.1
vs History
80
vs Industry
8
Median 3Y
7.7
Median 5Y
9.2
Industry
1.8
More Details
9
EV/S
EV/S
Enterprise Value to Sales
9
vs History
66
vs Industry
10
Median 3Y
8.7
Median 5Y
9.8
Industry
1.6
Forward
7.7
More Details
16.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
16.6
vs History
71
vs Industry
12
Median 3Y
16.8
Median 5Y
18.4
Industry
3.6
More Details
15.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.3
vs History
49
vs Industry
24
Median 3Y
13.7
Median 5Y
14.7
Industry
8.9
Forward
12.1
More Details
23.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
23.3
vs History
68
vs Industry
18
Median 3Y
22.4
Median 5Y
26
Industry
12.7
Forward
25.3
More Details
15.7
EV/OCF
EV/OCF
Enterprise Value to OCF
15.7
vs History
74
vs Industry
21
Median 3Y
16.4
Median 5Y
17.6
Industry
10.8
More Details
36.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
36.9
vs History
63
vs Industry
11
Median 3Y
35.4
Median 5Y
49.7
Industry
12.8
More Details
7.6
EV/IC
EV/IC
Enterprise Value to IC
7.6
vs History
88
vs Industry
6
Median 3Y
8.9
Median 5Y
9.3
Industry
1.4
More Details

Multiples Across Competitors

ETA Competitors Multiples
Paradox Interactive AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Paradox Interactive AB (publ)
F:ETA
19.2B EUR 9.5 30.1 15.3 23.3
CN
A8 New Media Group Ltd
HKEX:800
1.2T HKD 16 160.1 45 330 30 441.7 35 317.8
JP
Nintendo Co Ltd
TSE:7974
15.5T JPY 10.4 52.6 45.1 47.6
CN
NetEase Inc
NASDAQ:NTES
89B USD 5.6 17.3 13 13.8
SG
Sea Ltd
NYSE:SE
82.3B USD 3.9 58 45.6 45.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
66.7B USD 14.9 -68.9 -71.8 -58
US
Electronic Arts Inc
NASDAQ:EA
50.3B USD 6.9 56.8 32.3 40.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.4B USD 7.3 -11.4 52.9 -125.5
JP
Konami Holdings Corp
TSE:9766
3.2T JPY 7 38.1 20 25.8
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.8 29.7 17.3 18.8
P/E Multiple
Earnings Growth PEG
SE
P
Paradox Interactive AB (publ)
F:ETA
Average P/E: 5 071.9
30.1
15%
2
CN
A
A8 New Media Group Ltd
HKEX:800
45 330
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
52.6
31%
1.7
CN
NetEase Inc
NASDAQ:NTES
17.3
17%
1
SG
Sea Ltd
NYSE:SE
58
102%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -68.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
56.8
32%
1.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.4 N/A N/A
JP
Konami Holdings Corp
TSE:9766
38.1
17%
2.2
JP
N
Nexon Co Ltd
TSE:3659
29.7
-2%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
P
Paradox Interactive AB (publ)
F:ETA
Average EV/EBITDA: 3 070.8
15.3
4%
3.8
CN
A
A8 New Media Group Ltd
HKEX:800
30 441.7
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
45.1
35%
1.3
CN
NetEase Inc
NASDAQ:NTES
13
16%
0.8
SG
Sea Ltd
NYSE:SE
45.6
85%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -71.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.3
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
52.9
60%
0.9
JP
Konami Holdings Corp
TSE:9766
20
13%
1.5
JP
N
Nexon Co Ltd
TSE:3659
17.3
4%
4.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
P
Paradox Interactive AB (publ)
F:ETA
Average EV/EBIT: 3 951.3
23.3
9%
2.6
CN
A
A8 New Media Group Ltd
HKEX:800
35 317.8
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
47.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.8
16%
0.9
SG
Sea Ltd
NYSE:SE
45.6
98%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -58 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.5
25%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -125.5 N/A N/A
JP
Konami Holdings Corp
TSE:9766
25.8
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.8
N/A N/A

See Also

Summary
ETA intrinsic value, competitors valuation, and company profile.
DCF Valuation
ETA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ETA stock valuation using valuation multiples.
Wall Street Estimates
ETA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ETA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 299,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.