The Discounted Cash Flow (DCF) valuation of Paradox Interactive AB (publ) (PDX.ST) is 116.80 SEK. With the latest stock price at 201.60 SEK, the upside of Paradox Interactive AB (publ) based on DCF is -42.1%.
Based on the latest price of 201.60 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 42.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.4% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 82.30 - 239.18 | 116.80 |
| Upside | -59.2% - 18.6% | -42.1% |