As of 2026-04-05, the Intrinsic Value of Paradox Interactive AB (publ) (PDX.ST) is 83.44 SEK. This PDX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121.40 SEK, the upside of Paradox Interactive AB (publ) is -31.30%.
The range of the Intrinsic Value is 49.84 - 688.26 SEK
Based on its market price of 121.40 SEK and our intrinsic valuation, Paradox Interactive AB (publ) (PDX.ST) is overvalued by 31.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.84 - 688.26 | 83.44 | -31.3% |
| DCF (Growth 10y) | 65.37 - 916.70 | 110.47 | -9.0% |
| DCF (EBITDA 5y) | 47.27 - 70.40 | 58.49 | -51.8% |
| DCF (EBITDA 10y) | 53.56 - 82.10 | 66.65 | -45.1% |
| Fair Value | 10.23 - 10.23 | 10.23 | -91.58% |
| P/E | 17.75 - 59.10 | 34.25 | -71.8% |
| EV/EBITDA | 51.39 - 101.54 | 73.71 | -39.3% |
| EPV | 85.60 - 125.79 | 105.69 | -12.9% |
| DDM - Stable | 15.97 - 340.86 | 178.42 | 47.0% |
| DDM - Multi | 71.45 - 792.53 | 113.07 | -6.9% |
| Market Cap (mil) | 12,822.27 |
| Beta | 0.59 |
| Outstanding shares (mil) | 105.62 |
| Enterprise Value (mil) | 11,612.23 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.76% |
| Cost of Debt | 4.55% |
| WACC | 6.72% |