C

CD Projekt SA
LSE:0LX1

Watchlist Manager
CD Projekt SA
LSE:0LX1
Watchlist
Price: 99 PLN
Market Cap: zł18.1B

Relative Value

The Relative Value of one 0LX1 stock under the Base Case scenario is hidden PLN. Compared to the current market price of 99 PLN, CD Projekt SA is hidden .

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.

0LX1 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

0LX1 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
LSE:0LX1
24.1B PLN 24 53 46.6 57.4
CN
NetEase Inc
NASDAQ:NTES
77.7B USD 4.8 15.9 10 10.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
9.8T JPY 5.6 26.5 23.8 25.1
SG
Sea Ltd
NYSE:SE
63.2B USD 3 44.5 34.5 34.5
US
Electronic Arts Inc
NASDAQ:EA
50.2B USD 6.9 73.8 37.2 49.1
US
Roblox Corp
NYSE:RBLX
44.7B USD 9.1 -42 -42.4 -34.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
35.8B USD 5.5 -9 37 -123.1
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
142.7B CNY 4.2 37.9 22.9 22.9
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 5.5 29.7 15.5 19.7
JP
Nexon Co Ltd
TSE:3659
2.5T JPY 5.9 22.5 14.5 15.9
P/E Multiple
Earnings Growth PEG
PL
C
CD Projekt SA
LSE:0LX1
Average P/E: 37.6
53
49%
1.1
CN
NetEase Inc
NASDAQ:NTES
15.9
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
26.5
31%
0.9
SG
Sea Ltd
NYSE:SE
44.5
96%
0.5
US
Electronic Arts Inc
NASDAQ:EA
73.8
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -42 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
37.9
102%
0.4
JP
Konami Holdings Corp
TSE:9766
29.7
21%
1.4
JP
N
Nexon Co Ltd
TSE:3659
22.5
2%
11.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
C
CD Projekt SA
LSE:0LX1
Average EV/EBITDA: 26.7
46.6
65%
0.7
CN
NetEase Inc
NASDAQ:NTES
10
11%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
23.8
36%
0.7
SG
Sea Ltd
NYSE:SE
34.5
75%
0.5
US
Electronic Arts Inc
NASDAQ:EA
37.2
19%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -42.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
37
59%
0.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.9
54%
0.4
JP
Konami Holdings Corp
TSE:9766
15.5
15%
1
JP
N
Nexon Co Ltd
TSE:3659
14.5
7%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
CD Projekt SA
LSE:0LX1
Average EV/EBIT: 29.4
57.4
57%
1
CN
NetEase Inc
NASDAQ:NTES
10.6
11%
1
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
25.1
N/A N/A
SG
Sea Ltd
NYSE:SE
34.5
88%
0.4
US
Electronic Arts Inc
NASDAQ:EA
49.1
25%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -34.6 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -123.1 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.9
48%
0.5
JP
Konami Holdings Corp
TSE:9766
19.7
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
15.9
N/A N/A