P

Paradox Interactive AB (publ)
STO:PDX

Watchlist Manager
Paradox Interactive AB (publ)
STO:PDX
Watchlist
Price: 147.9 SEK 2% Market Closed
Market Cap: kr15.6B

Relative Value

The Relative Value of one PDX stock under the Base Case scenario is 57.04 SEK. Compared to the current market price of 147.9 SEK, Paradox Interactive AB (publ) is Overvalued by 61%.

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
57.04 SEK
Overvaluation 61%
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
15.6B SEK 7.6 24.1 12.3 18.7
CN
NetEase Inc
NASDAQ:NTES
85B USD 5.3 16.3 83.8 89
JP
Nintendo Co Ltd
TSE:7974
12.1T JPY 6.7 31.4 30.9 32.6
SG
Sea Ltd
NYSE:SE
74.9B USD 3.6 52.7 41.3 41.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
51.6B USD 11.6 -53.4 -55.2 -44.6
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45B USD 7.2 -11.3 52.5 -124.4
JP
Nexon Co Ltd
TSE:3659
3.5T JPY 8.2 31.1 22.2 24.3
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
145.5B CNY 4.2 38.6 24.2 24.2
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.2 33.8 17.6 22.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
P
Paradox Interactive AB (publ)
STO:PDX
Average EV/EBITDA: 34.2
12.3
2%
6.2
CN
NetEase Inc
NASDAQ:NTES
83.8
16%
5.2
JP
Nintendo Co Ltd
TSE:7974
30.9
36%
0.9
SG
Sea Ltd
NYSE:SE
41.3
75%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -55.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
19%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
52.5
59%
0.9
JP
N
Nexon Co Ltd
TSE:3659
22.2
7%
3.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.2
54%
0.4
JP
Konami Holdings Corp
TSE:9766
17.6
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
P
Paradox Interactive AB (publ)
STO:PDX
Average EV/EBIT: 35.9
18.7
7%
2.7
CN
NetEase Inc
NASDAQ:NTES
89
16%
5.6
JP
Nintendo Co Ltd
TSE:7974
32.6
N/A N/A
SG
Sea Ltd
NYSE:SE
41.3
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -44.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
25%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -124.4 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
24.3
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.2
48%
0.5
JP
Konami Holdings Corp
TSE:9766
22.6
N/A N/A