Valuation Paradox Interactive AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 14:00:43 02/10/2026 HKT			5-day change	1st Jan Change
13.25 ^EUR	-0.08%		-2.07%	-10.95%

09-26	TROPHY GAMES Development A/S agreed to acquire Playrion Game Studio SAS from Paradox Interactive AB (OM:PDX) for ?2.2 million.	CI
09-25	Trophy Games Development A/S to Acquire Playrion from Paradox Interactive for EUR2.3 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,850	22,412	23,807	21,694	17,174	16,097	-	-
Change	-	18.9%	6.22%	-8.87%	-20.83%	-6.27%	-	-
Enterprise Value (EV) ¹	18,419	22,412	22,587	20,259	15,964	14,968	14,745	14,499
Change	-	21.68%	0.78%	-10.31%	-21.2%	-6.24%	-1.49%	-1.67%
P/E	76.3x	31.7x	45.2x	37.1x	138x	27.1x	22.8x	20.2x
PBR	11.3x	-	9.09x	7.46x	6.87x	6.71x	5.94x	5.28x
PEG	-	0x	-1.8x	3.4x	-1.8x	0x	1.2x	1.5x
Capitalization / Revenue	13x	11.4x	9.01x	9.86x	7.84x	7.51x	6.73x	6.37x
EV / Revenue	12.7x	11.4x	8.55x	9.2x	7.28x	6.99x	6.17x	5.74x
EV / EBITDA	20.5x	16.5x	13.7x	14.1x	12x	11.3x	9.96x	9.06x
EV / EBIT	59.9x	25.3x	34.3x	28.1x	109x	20.9x	16.9x	14.7x
EV / FCF	-1,455x	-	30.3x	38.9x	27.5x	24.3x	19.8x	18.2x
FCF Yield	-0.07%	-	3.3%	2.57%	3.64%	4.12%	5.04%	5.51%
Dividend per Share ²	1	-	3	3	5	5.266	5.64	5.96
Rate of return	0.56%	-	1.33%	1.46%	3.08%	3.46%	3.7%	3.91%
EPS ²	2.34	6.7	4.99	5.53	1.18	5.621	6.677	7.556
Distribution rate	42.7%	-	60.1%	54.2%	424%	93.7%	84.5%	78.9%
Net sales ¹	1,448	1,973	2,642	2,201	2,192	2,143	2,391	2,525
EBITDA ¹	897.3	1,361	1,648	1,432	1,326	1,324	1,481	1,600
EBIT ¹	307.5	887.1	657.9	721.4	146	717.7	870.1	985.5
Net income ¹	247.8	708.7	530.6	584.6	125.5	589.8	712.1	817.5
Net Debt ¹	-430.8	-	-1,219	-1,435	-1,210	-1,129	-1,352	-1,598
Reference price ²	178.50	212.20	225.40	205.40	162.60	152.40	152.40	152.40
Nbr of stocks (in thousands)	105,600	105,619	105,619	105,619	105,623	105,623	-	-
Announcement Date	22/2/22	7/2/23	6/2/24	6/2/25	29/1/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	421.37x	20.93x	54.84x	0.4%	660.56B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%