Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Media
/
Paradox Interactive
PDX
Paradox Interactive
Rising Costs And Regulatory Hurdles Will Squeeze Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
30 Jul 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
SEK 150.00
12.8% overvalued
intrinsic discount
16 Aug
SEK 169.20
Loading
1Y
20.9%
7D
3.0%
Author's Valuation
SEK 150.0
12.8% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
SEK 150.0
12.8% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
3b
2014
2017
2020
2023
2025
2026
2028
Revenue SEK 2.9b
Earnings SEK 923.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
10.86%
Entertainment revenue growth rate
0.45%
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
6.91%
Calculation
SEK 923.46m
Earnings '28
x
20.84x
PE Ratio '28
=
SEK 19.24b
Market Cap '28
SEK 19.24b
Market Cap '28
/
105.62m
No. shares '28
=
SEK 182.17
Share Price '28
SEK 182.17
Share Price '28
Discounted to 2025 @ 6.90% p.a.
=
SEK 149.12
Fair Value '25
