P

Paradox Interactive AB (publ)
OTC:PRXXF

Watchlist Manager
Paradox Interactive AB (publ)
OTC:PRXXF
Watchlist
Price: 13.55 USD Market Closed
Market Cap: $1.4B

EV/EBITDA

7.6
Current
40%
Cheaper
vs 3-y average of 12.8

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
7.6
=
Enterprise Value
$11.6B
/
EBITDA
kr1.7B

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
7.6
=
Enterprise Value
$11.6B
/
EBITDA
kr1.7B

Valuation Scenarios

Paradox Interactive AB (publ) is trading below its 3-year average

If EV/EBITDA returns to its 3-Year Average (12.8), the stock would be worth $22.73 (68% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+95%
Average Upside
85%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 7.6 $13.55
0%
3-Year Average 12.8 $22.73
+68%
5-Year Average 14.3 $25.45
+88%
Industry Average 14.4 $25.61
+89%
Country Average 14.9 $26.45
+95%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
$11.6B
/
Jan 2026
kr1.7B
=
7.6
Current
$11.6B
/
Dec 2026
kr1.4B
=
8.4
Forward
$11.6B
/
Dec 2027
kr1.5B
=
7.8
Forward
$11.6B
/
Dec 2028
kr1.6B
=
7.2
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
SE
Paradox Interactive AB (publ)
OTC:PRXXF
14.1B USD 7.6 110.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 24.6 34.2
CN
NetEase Inc
NASDAQ:NTES
73B USD 9.1 14.9
JP
Nintendo Co Ltd
TSE:7974
9.8T JPY 21.3 24.5
SG
Sea Ltd
NYSE:SE
51.1B USD 19.2 32.2
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 37.6 74.6
US
Roblox Corp
NYSE:RBLX
42.2B USD -40.3 -39.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40.4B USD 41.6 -10.2
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
124.9B CNY 20.3 33.2
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 16.7 31.9
JP
Nexon Co Ltd
TSE:3659
2.2T JPY 9.9 23.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
P
Paradox Interactive AB (publ)
OTC:PRXXF
Average EV/EBITDA: 20.8
7.6
-1%
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
CN
NetEase Inc
NASDAQ:NTES
9.1
12%
0.8
JP
Nintendo Co Ltd
TSE:7974
21.3
33%
0.6
SG
Sea Ltd
NYSE:SE
19.2
46%
0.4
US
Electronic Arts Inc
NASDAQ:EA
37.6
20%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
41.6
58%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.3
61%
0.3
JP
Konami Holdings Corp
TSE:9766
16.7
15%
1.1
JP
N
Nexon Co Ltd
TSE:3659
9.9
16%
0.6
P/E Multiple
Earnings Growth PEG
SE
P
Paradox Interactive AB (publ)
OTC:PRXXF
Average P/E: 42.2
110.8
90%
1.2
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
CN
NetEase Inc
NASDAQ:NTES
14.9
14%
1.1
JP
Nintendo Co Ltd
TSE:7974
24.5
26%
0.9
SG
Sea Ltd
NYSE:SE
32.2
27%
1.2
US
Electronic Arts Inc
NASDAQ:EA
74.6
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -39.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -10.2 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33.2
104%
0.3
JP
Konami Holdings Corp
TSE:9766
31.9
22%
1.4
JP
N
Nexon Co Ltd
TSE:3659
23.5
18%
1.3

Market Distribution

Lower than 98% of companies in Sweden
Percentile
2st
Based on 1 230 companies
2st percentile
0.8
Low
0.2 — 9.4
Typical Range
9.4 — 19.4
High
19.4 —
Distribution Statistics
Sweden
Min 0.2
30th Percentile 9.4
Median 14.9
70th Percentile 19.4
Max 4 325.3

Paradox Interactive AB (publ)
Glance View

Market Cap
1.4B USD
Industry
Media

Paradox Interactive AB, a stalwart in the video game industry, is known for its deep, intricate grand strategy games that have captivated a niche yet passionate audience worldwide. The company, headquartered in Stockholm, Sweden, has carved out a unique position in the gaming world by developing complex and historically immersive games like "Europa Universalis," "Crusader Kings," and "Hearts of Iron." Paradox's development philosophy revolves around creating games that offer expansive freedom and long-term replayability, allowing players to shape their virtual realities within historical and fantastical settings. This dedication to developing nuanced gaming experiences not only fosters loyalty among its player base but also leads to robust engagement on platforms like Steam, where active communities discuss strategies, mods, and game updates. Revenue generation for Paradox Interactive is anchored in its effective use of the games-as-a-service model. The company releases downloadable content (DLC) and expansion packs that extend the lifecycle of their games, keeping the content fresh and engaging for existing players and attracting new ones. By continuously updating and expanding their games, Paradox not only capitalizes on initial game sales but also creates a steady stream of revenue post-launch. Additionally, Paradox has expanded its portfolio by acquiring smaller studios and embracing publishing for third-party developers, broadening its influence in both the PC and console markets. This strategic combination of innovative new titles, expansions, and acquisitions propels Paradox Interactive's sustainable growth in a competitive gaming industry landscape.

PRXXF Intrinsic Value
17.77 USD
Undervaluation 24%
Intrinsic Value
Price $13.55
P
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett