P

Paradox Interactive AB (publ)
STO:PDX

Watchlist Manager
Paradox Interactive AB (publ)
STO:PDX
Watchlist
Price: 117.4 SEK -0.51%
Market Cap: kr12.4B

Relative Value

The Relative Value of one PDX stock under the Base Case scenario is 65.73 SEK. Compared to the current market price of 117.4 SEK, Paradox Interactive AB (publ) is Overvalued by 44%.

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.

PDX Relative Value
Base Case
65.73 SEK
Overvaluation 44%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Multiples Across Competitors

PDX Competitors Multiples
Paradox Interactive AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Paradox Interactive AB (publ)
STO:PDX
12.4B SEK 5.6 97.9 6.6 22.3
CN
NetEase Inc
NASDAQ:NTES
77B USD 4.7 15.7 9.8 10.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
11.8T JPY 5.6 29.4 26.9 28.2
SG
Sea Ltd
NYSE:SE
51.8B USD 2.2 32.7 21.6 21.6
US
Electronic Arts Inc
NASDAQ:EA
50.1B USD 6.9 73.6 37.1 49
US
Roblox Corp
NYSE:RBLX
41.9B USD 8.6 -39.4 -40 -32.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.4B USD 5.9 -9.7 39.6 -131.7
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
124.2B CNY 3.6 33 20.2 20.2
JP
Konami Holdings Corp
TSE:9766
2.8T JPY 6.1 33 17.4 22.1
JP
Nexon Co Ltd
TSE:3659
2.4T JPY 5 26 10.6 11.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
P
Paradox Interactive AB (publ)
STO:PDX
Average EV/EBITDA: 21.4
6.6
-2%
N/A
CN
NetEase Inc
NASDAQ:NTES
9.8
12%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
26.9
34%
0.8
SG
Sea Ltd
NYSE:SE
21.6
57%
0.4
US
Electronic Arts Inc
NASDAQ:EA
37.1
20%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39.6
59%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.2
61%
0.3
JP
Konami Holdings Corp
TSE:9766
17.4
15%
1.2
JP
N
Nexon Co Ltd
TSE:3659
10.6
13%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
P
Paradox Interactive AB (publ)
STO:PDX
Average EV/EBIT: 23.8
22.3
28%
0.8
CN
NetEase Inc
NASDAQ:NTES
10.4
12%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
28.2
N/A N/A
SG
Sea Ltd
NYSE:SE
21.6
42%
0.5
US
Electronic Arts Inc
NASDAQ:EA
49
26%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -131.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.2
56%
0.4
JP
Konami Holdings Corp
TSE:9766
22.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
11.6
N/A N/A
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