The Discounted Cash Flow (DCF) valuation of Paradox Interactive AB (publ) (PDX.ST) is 125.04 SEK. With the latest stock price at 190.10 SEK, the upside of Paradox Interactive AB (publ) based on DCF is -34.2%.
Based on the latest price of 190.10 SEK and our DCF valuation, Paradox Interactive AB (publ) (PDX.ST) is a sell. selling PDX.ST stocks now will result in a potential gain of 34.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.0% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 86.92 - 267.76 | 125.04 |
| Upside | -54.3% - 40.8% | -34.2% |