P

Paradox Interactive AB (publ)
STO:PDX

Watchlist Manager
Paradox Interactive AB (publ)
STO:PDX
Watchlist
Price: 176.4 SEK 0.51%
Market Cap: 18.6B SEK
Section:
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one PDX stock under the Base Case scenario is 107.65 SEK. Compared to the current market price of 176.4 SEK, Paradox Interactive AB (publ) is Overvalued by 39%.

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
107.65 SEK
Overvaluation 39%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

9.2
P/S
P/S
Price to Sales
9.2
vs History
66
vs Industry
9
Median 3Y
9.3
Median 5Y
10.2
Industry
1.5
Forward
7.9
More Details
29.2
P/E
P/E
Price to Earnings
29.2
vs History
88
vs Industry
14
Median 3Y
36.6
Median 5Y
40.3
Industry
17.6
Forward
41.4
More Details
16
P/OCF
P/OCF
Price to OCF
16
vs History
73
vs Industry
21
Median 3Y
17
Median 5Y
18.1
Industry
11.1
More Details
40.9
P/FCFE
P/FCFE
Price to FCFE
40.9
vs History
63
vs Industry
11
Median 3Y
40.5
Median 5Y
56.8
Industry
16.2
More Details
6.9
P/B
P/B
Price to Book Value
6.9
vs History
80
vs Industry
8
Median 3Y
7.7
Median 5Y
9.2
Industry
1.8
More Details
8.8
EV/S
EV/S
Enterprise Value to Sales
8.8
vs History
66
vs Industry
10
Median 3Y
8.7
Median 5Y
9.8
Industry
1.7
Forward
7.5
More Details
16
EV/GP
EV/GP
Enterprise Value to Gross Profit
16
vs History
71
vs Industry
12
Median 3Y
16.8
Median 5Y
18.4
Industry
3.6
More Details
14.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.8
vs History
47
vs Industry
24
Median 3Y
13.7
Median 5Y
14.7
Industry
8.8
Forward
11.8
More Details
22.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
22.6
vs History
66
vs Industry
18
Median 3Y
22.4
Median 5Y
26
Industry
12.7
Forward
24.5
More Details
15.2
EV/OCF
EV/OCF
Enterprise Value to OCF
15.2
vs History
73
vs Industry
21
Median 3Y
16.4
Median 5Y
17.6
Industry
10.6
More Details
35.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
35.8
vs History
63
vs Industry
11
Median 3Y
35.5
Median 5Y
49.7
Industry
12.9
More Details
7.4
EV/IC
EV/IC
Enterprise Value to IC
7.4
vs History
87
vs Industry
6
Median 3Y
8.9
Median 5Y
9.3
Industry
1.5
More Details

Multiples Across Competitors

PDX 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)
STO:PDX
18.6B SEK 9.2 29.2 14.8 22.6
JP
Nintendo Co Ltd
TSE:7974
15.9T JPY 10.7 54.1 46.6 49.1
SG
Sea Ltd
NYSE:SE
90.2B USD 4.7 76.8 48.2 61.1
CN
NetEase Inc
NASDAQ:NTES
91.9B USD 5.9 18.8 13.9 14.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
73.7B USD 16.6 -76.3 -79.8 -64.5
US
Electronic Arts Inc
NASDAQ:EA
50.1B USD 6.9 56.7 32.2 40.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
43.2B USD 7 -10.8 50.4 -120.5
JP
Konami Holdings Corp
TSE:9766
3.3T JPY 7.2 39.2 20.6 26.5
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
131.2B CNY 3.8 34.8 21.8 21.8
JP
Nexon Co Ltd
TSE:3659
2.7T JPY 6.1 26.7 15.2 16.5
P/E Multiple
Earnings Growth PEG
SE
P
Paradox Interactive AB (publ)
STO:PDX
Average P/E: 41.2
29.2
15%
1.9
JP
Nintendo Co Ltd
TSE:7974
54.1
31%
1.7
SG
Sea Ltd
NYSE:SE
76.8
102%
0.8
CN
NetEase Inc
NASDAQ:NTES
18.8
17%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -76.3 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
56.7
32%
1.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -10.8 N/A N/A
JP
Konami Holdings Corp
TSE:9766
39.2
17%
2.3
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
34.8
94%
0.4
JP
N
Nexon Co Ltd
TSE:3659
26.7
-2%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
P
Paradox Interactive AB (publ)
STO:PDX
Average EV/EBITDA: 28.8
14.8
4%
3.7
JP
Nintendo Co Ltd
TSE:7974
46.6
35%
1.3
SG
Sea Ltd
NYSE:SE
48.2
85%
0.6
CN
NetEase Inc
NASDAQ:NTES
13.9
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -79.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.2
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
50.4
56%
0.9
JP
Konami Holdings Corp
TSE:9766
20.6
13%
1.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.8
52%
0.4
JP
N
Nexon Co Ltd
TSE:3659
15.2
4%
3.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
P
Paradox Interactive AB (publ)
STO:PDX
Average EV/EBIT: 31.3
22.6
9%
2.5
JP
Nintendo Co Ltd
TSE:7974
49.1
N/A N/A
SG
Sea Ltd
NYSE:SE
61.1
98%
0.6
CN
NetEase Inc
NASDAQ:NTES
14.7
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -64.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.4
25%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -120.5 N/A N/A
JP
Konami Holdings Corp
TSE:9766
26.5
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.8
46%
0.5
JP
N
Nexon Co Ltd
TSE:3659
16.5
N/A N/A

See Also

Summary
PDX intrinsic value, competitors valuation, and company profile.
DCF Valuation
PDX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PDX stock valuation using valuation multiples.
Wall Street Estimates
PDX 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
PDX 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 295,700+ 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.