The Discounted Cash Flow (DCF) valuation of Paradox Interactive AB (publ) (PDX.ST) is 105.75 SEK. With the latest stock price at 196.90 SEK, the upside of Paradox Interactive AB (publ) based on DCF is -46.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.6% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 71.08 - 252.78 | 105.75 |
| Upside | -63.9% - 28.4% | -46.3% |