CI Games SA
WSE:CIG
Intrinsic Value
The intrinsic value of one CIG stock under the Base Case scenario is 5.198 PLN. Compared to the current market price of 1.651 PLN, CI Games SA is Undervalued by 68%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
CI Games SA
Fundamental Analysis

Revenue & Expenses Breakdown
CI Games SA
Balance Sheet Decomposition
CI Games SA
Current Assets | 53.2m |
Cash & Short-Term Investments | 11.4m |
Receivables | 35m |
Other Current Assets | 6.8m |
Non-Current Assets | 179.5m |
PP&E | 3.6m |
Intangibles | 164.4m |
Other Non-Current Assets | 11.5m |
Free Cash Flow Analysis
CI Games SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
CI Games SA
Revenue
|
281.1m
PLN
|
Cost of Revenue
|
-141.2m
PLN
|
Gross Profit
|
139.9m
PLN
|
Operating Expenses
|
-101.3m
PLN
|
Operating Income
|
38.6m
PLN
|
Other Expenses
|
-19.5m
PLN
|
Net Income
|
19.2m
PLN
|
CIG Profitability Score
Profitability Due Diligence
CI Games SA's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
CI Games SA's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
CIG Solvency Score
Solvency Due Diligence
CI Games SA's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
CI Games SA's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CIG Price Targets Summary
CI Games SA
According to Wall Street analysts, the average 1-year price target for CIG is 3.468 PLN with a low forecast of 3.434 PLN and a high forecast of 3.57 PLN.
Dividends
Current shareholder yield for CIG is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one CIG stock under the Base Case scenario is 5.198 PLN.
Compared to the current market price of 1.651 PLN, CI Games SA is Undervalued by 68%.