P

Paradox Interactive AB (publ)
STO:PDX

Watchlist Manager
Paradox Interactive AB (publ)
STO:PDX
Watchlist
Price: 187.8 SEK 0.43% Market Closed
Market Cap: 19.8B SEK
Have any thoughts about
Paradox Interactive AB (publ)?
Write Note

Relative Value

The Relative Value of one PDX stock under the Base Case scenario is 109.14 SEK. Compared to the current market price of 187.8 SEK, Paradox Interactive AB (publ) is Overvalued by 42%.

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
109.14 SEK
Overvaluation 42%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
14
Median 3Y
10.5
Median 5Y
11.1
Industry
1.5
Forward
9.2
vs History
12
vs Industry
17
Median 3Y
42.2
Median 5Y
43.5
Industry
17.4
Forward
36.8
vs History
74
vs Industry
31
Median 3Y
18.7
Median 5Y
20.5
Industry
11.3
vs History
77
vs Industry
16
Median 3Y
73.4
Median 5Y
73.4
Industry
15.8
vs History
84
vs Industry
10
Median 3Y
9.2
Median 5Y
10.7
Industry
1.7
vs History
84
vs Industry
15
Median 3Y
10.2
Median 5Y
10.8
Industry
1.5
Forward
8.7
vs History
82
vs Industry
14
Median 3Y
19.1
Median 5Y
19.3
Industry
3.3
vs History
87
vs Industry
34
Median 3Y
14.4
Median 5Y
16.4
Industry
8.9
Forward
14.1
vs History
80
vs Industry
21
Median 3Y
26.3
Median 5Y
28.7
Industry
12.2
Forward
32.9
vs History
77
vs Industry
32
Median 3Y
18.1
Median 5Y
19.9
Industry
10.6
vs History
77
vs Industry
19
Median 3Y
64.3
Median 5Y
62.8
Industry
13.6
vs History
55
vs Industry
9
Median 3Y
9.1
Median 5Y
9.9
Industry
1.4

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
19.8B SEK 8 53.3 9.7 22.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
62.1B USD 4.3 -309.9 149.3 -2 028.2
JP
Nintendo Co Ltd
TSE:7974
9.7T JPY 6.7 24.9 18.1 19
CN
NetEase Inc
NASDAQ:NTES
49.8B USD 3.4 12.5 7.9 8.6
US
Electronic Arts Inc
NASDAQ:EA
42.7B USD 5.7 40.7 21.4 27.5
US
Roblox Corp
NYSE:RBLX
35.9B USD 10.7 -34.7 -36.6 -29.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.5B USD 5.8 -8.7 55 -68.7
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.9 31 11.3 12.1
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 30.5 15.7 20
KR
Krafton Inc
KRX:259960
13.4T KRW 5.7 15.1 9.2 10.2

See Also

Discover More
Back to Top