C

Creepy Jar SA
WSE:CRJ

Watchlist Manager
Creepy Jar SA
WSE:CRJ
Watchlist
Price: 315 PLN 4.3% Market Closed
Market Cap: 220.3m PLN
Have any thoughts about
Creepy Jar SA?
Write Note

Intrinsic Value

The intrinsic value of one CRJ stock under the Base Case scenario is 504.1 PLN. Compared to the current market price of 315 PLN, Creepy Jar SA is Undervalued by 38%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CRJ Intrinsic Value
504.1 PLN
Undervaluation 38%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Creepy Jar SA

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CRJ cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CRJ?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Creepy Jar SA

Provide an overview of the primary business activities
of Creepy Jar SA.

What unique competitive advantages
does Creepy Jar SA hold over its rivals?

What risks and challenges
does Creepy Jar SA face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Creepy Jar SA.

Provide P/S
for Creepy Jar SA.

Provide P/E
for Creepy Jar SA.

Provide P/OCF
for Creepy Jar SA.

Provide P/FCFE
for Creepy Jar SA.

Provide P/B
for Creepy Jar SA.

Provide EV/S
for Creepy Jar SA.

Provide EV/GP
for Creepy Jar SA.

Provide EV/EBITDA
for Creepy Jar SA.

Provide EV/EBIT
for Creepy Jar SA.

Provide EV/OCF
for Creepy Jar SA.

Provide EV/FCFF
for Creepy Jar SA.

Provide EV/IC
for Creepy Jar SA.

Show me price targets
for Creepy Jar SA made by professional analysts.

What are the Revenue projections
for Creepy Jar SA?

How accurate were the past Revenue estimates
for Creepy Jar SA?

What are the Net Income projections
for Creepy Jar SA?

How accurate were the past Net Income estimates
for Creepy Jar SA?

What are the EPS projections
for Creepy Jar SA?

How accurate were the past EPS estimates
for Creepy Jar SA?

What are the EBIT projections
for Creepy Jar SA?

How accurate were the past EBIT estimates
for Creepy Jar SA?

Compare the revenue forecasts
for Creepy Jar SA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Creepy Jar SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Creepy Jar SA against its competitors.

Analyze the profit margins
(gross, operating, and net) of Creepy Jar SA compared to its peers.

Compare the P/E ratios
of Creepy Jar SA against its peers.

Discuss the investment returns and shareholder value creation
comparing Creepy Jar SA with its peers.

Analyze the financial leverage
of Creepy Jar SA compared to its main competitors.

Show all profitability ratios
for Creepy Jar SA.

Provide ROE
for Creepy Jar SA.

Provide ROA
for Creepy Jar SA.

Provide ROIC
for Creepy Jar SA.

Provide ROCE
for Creepy Jar SA.

Provide Gross Margin
for Creepy Jar SA.

Provide Operating Margin
for Creepy Jar SA.

Provide Net Margin
for Creepy Jar SA.

Provide FCF Margin
for Creepy Jar SA.

Show all solvency ratios
for Creepy Jar SA.

Provide D/E Ratio
for Creepy Jar SA.

Provide D/A Ratio
for Creepy Jar SA.

Provide Interest Coverage Ratio
for Creepy Jar SA.

Provide Altman Z-Score Ratio
for Creepy Jar SA.

Provide Quick Ratio
for Creepy Jar SA.

Provide Current Ratio
for Creepy Jar SA.

Provide Cash Ratio
for Creepy Jar SA.

What is the historical Revenue growth
over the last 5 years for Creepy Jar SA?

What is the historical Net Income growth
over the last 5 years for Creepy Jar SA?

What is the current Free Cash Flow
of Creepy Jar SA?

Discuss the annual earnings per share (EPS)
trend over the past five years for Creepy Jar SA.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Creepy Jar SA

Current Assets 77.9m
Cash & Short-Term Investments 72.7m
Receivables 4.9m
Other Current Assets 317k
Non-Current Assets 25m
PP&E 2.6m
Intangibles 425.6k
Other Non-Current Assets 22m
Current Liabilities 5.1m
Accounts Payable 1.4m
Accrued Liabilities 2.9m
Other Current Liabilities 726.7k
Non-Current Liabilities 762.4k
Other Non-Current Liabilities 762.4k
Efficiency

Earnings Waterfall
Creepy Jar SA

Revenue
32.4m PLN
Cost of Revenue
-325.6k PLN
Gross Profit
32.1m PLN
Operating Expenses
-22.4m PLN
Operating Income
9.7m PLN
Other Expenses
1.9m PLN
Net Income
11.7m PLN

Free Cash Flow Analysis
Creepy Jar SA

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CRJ Profitability Score
Profitability Due Diligence

Creepy Jar SA's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Exceptional 3-Year Average ROE
Positive Free Cash Flow
Positive Gross Profit
73/100
Profitability
Score

Creepy Jar SA's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

CRJ Solvency Score
Solvency Due Diligence

Creepy Jar SA's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
93/100
Solvency
Score

Creepy Jar SA's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CRJ Price Targets Summary
Creepy Jar SA

Wall Street analysts forecast CRJ stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CRJ is 538.56 PLN with a low forecast of 428.24 PLN and a high forecast of 693 PLN.

Lowest
Price Target
428.24 PLN
36% Upside
Average
Price Target
538.56 PLN
71% Upside
Highest
Price Target
693 PLN
120% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CRJ?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CRJ 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Creepy Jar SA

Country

Poland

Industry

Media

Market Cap

220.3m PLN

Dividend Yield

4.16%

Description

Creepy Jar SA engages in the development of simulation video games. The company is headquartered in Warsaw, Woj. Mazowieckie. The company went IPO on 2018-08-06. The firm is a creator of Dying Light; The Following; Dead Island; Dead Island: Riptide, Call of Juarez; The Cartel, Mad Riders, Nail’d, GTI Racing and Xpand Rally Xtreme. The firm is focused on development of its new project Green Hell. The Green Hell is a survival simulator set in a explorable open world of the Amazon Rainforest. The goal of the player is to survive in this harsh and uncharted environment.

Contact

WOJ. MAZOWIECKIE
Warsaw
Ul. Czluchowska 9
www.creepyjar.com

IPO

2018-08-06

Employees

-

Officers

Chairman of the Management Board & CEO
Mr. Krzysztof Maciej Kwiatek
Member of the Management Board
Mr. Grzegorz Piekart
Chief Accountant
Malgorzata Boral

See Also

Discover More
What is the Intrinsic Value of one CRJ stock?

The intrinsic value of one CRJ stock under the Base Case scenario is 504.1 PLN.

Is CRJ stock undervalued or overvalued?

Compared to the current market price of 315 PLN, Creepy Jar SA is Undervalued by 38%.

Back to Top