P

Paradox Interactive AB (publ)
SWB:ETA

Watchlist Manager
Paradox Interactive AB (publ)
SWB:ETA
Watchlist
Price: 12.55 EUR -1.34%
Market Cap: €1.3B

EV/FCFF

22.4
Current
29%
Cheaper
vs 3-y average of 31.7

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
22.4
=
Enterprise Value
€12.8B
/
Free Cash Flow to Firm
kr581m

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
22.4
=
Enterprise Value
€12.8B
/
Free Cash Flow to Firm
kr581m

Valuation Scenarios

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

If EV/FCFF returns to its 3-Year Average (31.7), the stock would be worth €17.75 (41% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+77%
Average Upside
31%
Scenario EV/FCFF Value Implied Price Upside/Downside
Current Multiple 22.4 €12.55
0%
3-Year Average 31.7 €17.75
+41%
5-Year Average 39.5 €22.18
+77%
Industry Average 23.9 €13.41
+7%
Country Average 22.4 €12.57
+0%

Forward EV/FCFF
Today’s price vs future free cash flow to firm

Not enough data available to calculate forward EV/FCFF

Peer Comparison

All Multiples
EV/FCFF
P/E
All Countries
Close
Market Cap EV/FCFF P/E
SE
Paradox Interactive AB (publ)
SWB:ETA
14.2B EUR 22.4 113.7
CN
NetEase Inc
NASDAQ:NTES
75.7B USD 7.4 15.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 26.4 34.2
JP
Nintendo Co Ltd
TSE:7974
8.8T JPY 49.1 22.1
US
Electronic Arts Inc
NASDAQ:EA
50.6B USD 21.4 74.4
SG
Sea Ltd
NYSE:SE
46.4B USD 8.4 29.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39.6B USD 81.4 -10
US
Roblox Corp
NYSE:RBLX
39.1B USD 27.7 -36.8
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
118.9B CNY 15.5 31.6
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 44.9 29.9
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 7.4 22.3
P/E Multiple
Earnings Growth PEG
SE
P
Paradox Interactive AB (publ)
SWB:ETA
Average P/E: 41.4
113.7
90%
1.3
CN
NetEase Inc
NASDAQ:NTES
15.3
14%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
22.1
26%
0.8
US
Electronic Arts Inc
NASDAQ:EA
74.4
32%
2.3
SG
Sea Ltd
NYSE:SE
29.4
27%
1.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -10 N/A N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -36.8 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
31.6
104%
0.3
JP
Konami Holdings Corp
TSE:9766
29.9
22%
1.4
JP
N
Nexon Co Ltd
TSE:3659
22.3
18%
1.2

Market Distribution

Lower than 95% of companies in Sweden
Percentile
5th
Based on 1 144 companies
5th percentile
2.1
Low
0.2 — 14.9
Typical Range
14.9 — 32.4
High
32.4 —
Distribution Statistics
Sweden
Min 0.2
30th Percentile 14.9
Median 22.4
70th Percentile 32.4
Max 829.7

Paradox Interactive AB (publ)
Glance View

Market Cap
1.3B EUR
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.

ETA Intrinsic Value
14.76 EUR
Undervaluation 15%
Intrinsic Value
Price €12.55
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