C

CD Projekt SA
OTC:OTGLF

Watchlist Manager
CD Projekt SA
OTC:OTGLF
Watchlist
Price: 73.17 USD
Market Cap: $7.3B

Relative Value

The Relative Value of one OTGLF stock under the Base Case scenario is hidden USD. Compared to the current market price of 73.17 USD, 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.

OTGLF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

OTGLF 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
OTC:OTGLF
26.9B USD 26.8 59.2 52.2 64.4
CN
NetEase Inc
NASDAQ:NTES
84.8B USD 5.3 16.3 83.7 89
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
12.1T JPY 6.7 31.4 30.9 32.6
SG
Sea Ltd
NYSE:SE
75B USD 3.5 52.6 41.1 41.1
US
Roblox Corp
NYSE:RBLX
52.6B USD 11.6 -53.6 -55.4 -44.8
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
44.6B USD 7.2 -11.2 52.2 -123.7
JP
Nexon Co Ltd
TSE:3659
3.5T JPY 8.2 31.1 22.2 24.3
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
145.5B CNY 4.2 38.6 24.2 24.2
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.2 33.8 17.6 22.6
P/E Multiple
Earnings Growth PEG
PL
C
CD Projekt SA
OTC:OTGLF
Average P/E: 39.4
59.2
50%
1.2
CN
NetEase Inc
NASDAQ:NTES
16.3
17%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
31.4
31%
1
SG
Sea Ltd
NYSE:SE
52.6
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -53.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.2 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
31.1
1%
31.1
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
38.6
94%
0.4
JP
Konami Holdings Corp
TSE:9766
33.8
21%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
C
CD Projekt SA
OTC:OTGLF
Average EV/EBITDA: 38.2
52.2
65%
0.8
CN
NetEase Inc
NASDAQ:NTES
83.7
16%
5.2
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
30.9
36%
0.9
SG
Sea Ltd
NYSE:SE
41.1
75%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -55.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
52.2
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
22.2
7%
3.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.2
54%
0.4
JP
Konami Holdings Corp
TSE:9766
17.6
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
CD Projekt SA
OTC:OTGLF
Average EV/EBIT: 40.9
64.4
57%
1.1
CN
NetEase Inc
NASDAQ:NTES
89
16%
5.6
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
32.6
N/A N/A
SG
Sea Ltd
NYSE:SE
41.1
88%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -44.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -123.7 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
24.3
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.2
48%
0.5
JP
Konami Holdings Corp
TSE:9766
22.6
N/A N/A