C

CD Projekt SA
WSE:CDR

Watchlist Manager
CD Projekt SA
WSE:CDR
Watchlist
Price: 160.85 PLN 0.53% Market Closed
Market Cap: 16.1B PLN
Have any thoughts about
CD Projekt SA?
Write Note

Relative Value

The Relative Value of one CDR stock under the Base Case scenario is 139.69 PLN. Compared to the current market price of 160.85 PLN, CD Projekt SA is Overvalued by 13%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CDR Relative Value
Base Case
139.69 PLN
Overvaluation 13%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
7
Median 3Y
10.4
Median 5Y
12
Industry
1.5
Forward
18.9
vs History
58
vs Industry
17
Median 3Y
28.7
Median 5Y
31.8
Industry
17.3
Forward
52.7
vs History
68
vs Industry
16
Median 3Y
25.3
Median 5Y
32.7
Industry
11.4
vs History
68
vs Industry
17
Median 3Y
29
Median 5Y
37.4
Industry
15.9
vs History
63
vs Industry
8
Median 3Y
6.2
Median 5Y
7.6
Industry
1.7
vs History
49
vs Industry
8
Median 3Y
9.7
Median 5Y
11.3
Industry
1.5
Forward
17.8
vs History
47
vs Industry
11
Median 3Y
13.6
Median 5Y
15.7
Industry
3.3
vs History
53
vs Industry
16
Median 3Y
20.1
Median 5Y
20.2
Industry
8.7
Forward
38.5
vs History
44
vs Industry
13
Median 3Y
26.2
Median 5Y
29.1
Industry
12
Forward
56.6
vs History
68
vs Industry
17
Median 3Y
23.6
Median 5Y
30.5
Industry
10.5
vs History
68
vs Industry
18
Median 3Y
26.8
Median 5Y
34.5
Industry
13.2
vs History
69
vs Industry
6
Median 3Y
9.1
Median 5Y
10.9
Industry
1.4

Multiples Across Competitors

CDR Competitors Multiples
CD Projekt SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
CD Projekt SA
WSE:CDR
16.1B PLN 12.1 28.5 20.2 30.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
65.8B USD 4.2 677.4 85.7 211.7
JP
Nintendo Co Ltd
TSE:7974
9.5T JPY 6.8 29 19.5 20.2
CN
NetEase Inc
NASDAQ:NTES
56.3B USD 3.9 14.8 9.5 10.3
US
Electronic Arts Inc
NASDAQ:EA
43.7B USD 5.9 41.7 21.9 28.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
33B USD 6 -9.1 57.4 -71.7
US
Roblox Corp
NYSE:RBLX
32.9B USD 9.7 -31.6 -33.4 -26.9
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.3 30.6 15.8 20.1
JP
Nexon Co Ltd
TSE:3659
1.8T JPY 4 29.9 8.9 9.5
KR
Krafton Inc
KRX:259960
14T KRW 5.9 15.7 9.7 10.8

See Also

Discover More
Back to Top