Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Media
/
Paradox Interactive
PDX
Paradox Interactive
Paradox Quick Check
SW
SwissSimon
Not Invested
Community Contributor
Published
30 Jun 25
Updated
30 Jun 25
1
Set Fair Value
0
votes
Share
SwissSimon
's Fair Value
SEK 145.54
11.0% overvalued
intrinsic discount
30 Jun
SEK 161.50
Loading
1Y
15.0%
7D
-3.6%
Author's Valuation
SEK 145.5
11.0% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
SEK 145.5
11.0% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
3b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue SEK 2.8b
Earnings SEK 1.0b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
7.50%
Entertainment revenue growth rate
0.44%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.90%
Calculation
SEK 1.03b
Earnings '30
x
30.00x
PE Ratio '30
=
SEK 30.92b
Market Cap '30
SEK 30.92b
Market Cap '30
/
105.62m
No. shares '30
=
SEK 292.72
Share Price '30
SEK 292.72
Share Price '30
Discounted to 2025 @ 15.00% p.a.
=
SEK 145.53
Fair Value '25
