P

Paradox Interactive AB (publ)
SWB:ETA

Watchlist Manager
Paradox Interactive AB (publ)
SWB:ETA
Watchlist
Price: 11.27 EUR 2.83% Market Closed
Market Cap: €1.2B

EV/OCF

10
Current
35%
Cheaper
vs 3-y average of 15.3

Enterprise Value to Operating Cash Flow (EV/OCF) ratio compares a company`s total enterprise value to its operating cash flow. It shows how much investors are paying for each dollar of the company`s operating cash flow, including both equity and debt.

EV/OCF
10
=
Enterprise Value
€11.6B
/
Operating Cash Flow
kr1.2B

Enterprise Value to Operating Cash Flow (EV/OCF) ratio compares a company`s total enterprise value to its operating cash flow. It shows how much investors are paying for each dollar of the company`s operating cash flow, including both equity and debt.

EV/OCF
10
=
Enterprise Value
€11.6B
/
Operating Cash Flow
kr1.2B

Valuation Scenarios

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

If EV/OCF returns to its 3-Year Average (15.3), the stock would be worth €17.29 (53% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+71%
Average Upside
53%
Scenario EV/OCF Value Implied Price Upside/Downside
Current Multiple 10 €11.27
0%
3-Year Average 15.3 €17.29
+53%
5-Year Average 17.1 €19.31
+71%
Industry Average 12.6 €14.29
+27%
Country Average 15.9 €17.94
+59%

Forward EV/OCF
Today’s price vs future operating cash flow

Not enough data available to calculate forward EV/OCF

Peer Comparison

All Multiples
EV/OCF
P/E
All Countries
Close
Market Cap EV/OCF P/E
SE
Paradox Interactive AB (publ)
SWB:ETA
13.6B EUR 10 107.2
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 25.4 34.2
CN
NetEase Inc
NASDAQ:NTES
71.3B USD 6.5 14.4
JP
Nintendo Co Ltd
TSE:7974
9.3T JPY 43 23.1
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 19.5 74.5
SG
Sea Ltd
NYSE:SE
46.7B USD 7.6 29.6
US
Roblox Corp
NYSE:RBLX
39.7B USD 21.2 -37.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39B USD 58.6 -9.8
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
122.9B CNY 14.6 32.6
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 20.1 31.4
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 7.3 22.8

Market Distribution

Lower than 98% of companies in Sweden
Percentile
2nd
Based on 1 211 companies
2nd percentile
0.9
Low
0.3 — 10.7
Typical Range
10.7 — 23.7
High
23.7 —
Distribution Statistics
Sweden
Min 0.3
30th Percentile 10.7
Median 15.9
70th Percentile 23.7
Max 9 494.9

Paradox Interactive AB (publ)
Glance View

Market Cap
1.2B 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 24%
Intrinsic Value
Price €11.27
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