C

CD Projekt SA
OTC:OTGLF

Watchlist Manager
CD Projekt SA
OTC:OTGLF
Watchlist
Price: 66.5 USD
Market Cap: $6.7B

Multiples-Based Value

The Multiples-Based Value for CD Projekt SA (OTGLF) under the Base Case is hidden USD. Compared with the current market price of 66.5 USD, the stock appears hidden .

Multiples-Based 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 Multiples-Based Value
LOCKED
Unlock
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
27.1B USD 31.2 45.5 48.3 55.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
CN
NetEase Inc
NASDAQ:NTES
73.2B USD 4.5 15.1 9.3 9.9
JP
Nintendo Co Ltd
TSE:7974
9.5T JPY 4.5 23.8 20.6 21.6
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 7 74.7 37.6 49.7
SG
Sea Ltd
NYSE:SE
50.7B USD 2.3 33.4 22.2 22.2
US
Roblox Corp
NYSE:RBLX
41.3B USD 8.7 -40 -40.7 -33.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38B USD 6 -9.9 40.4 -134.5
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
120.9B CNY 3.5 32.1 19.6 19.6
JP
Konami Holdings Corp
TSE:9766
2.8T JPY 6.1 33 17.3 22.1
JP
Nexon Co Ltd
TSE:3659
2.2T JPY 4.5 23.4 9.9 10.8
P/E Multiple
Earnings Growth PEG
PL
C
CD Projekt SA
OTC:OTGLF
Average P/E: 35
45.5
11%
4.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
CN
NetEase Inc
NASDAQ:NTES
15.1
14%
1.1
JP
Nintendo Co Ltd
TSE:7974
23.8
26%
0.9
US
Electronic Arts Inc
NASDAQ:EA
74.7
32%
2.3
SG
Sea Ltd
NYSE:SE
33.4
27%
1.2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.9 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
32.1
104%
0.3
JP
Konami Holdings Corp
TSE:9766
33
22%
1.5
JP
N
Nexon Co Ltd
TSE:3659
23.4
18%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
C
CD Projekt SA
OTC:OTGLF
Average EV/EBITDA: 25
48.3
32%
1.5
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
CN
NetEase Inc
NASDAQ:NTES
9.3
12%
0.8
JP
Nintendo Co Ltd
TSE:7974
20.6
33%
0.6
US
Electronic Arts Inc
NASDAQ:EA
37.6
20%
1.9
SG
Sea Ltd
NYSE:SE
22.2
46%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40.4
58%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
19.6
61%
0.3
JP
Konami Holdings Corp
TSE:9766
17.3
15%
1.2
JP
N
Nexon Co Ltd
TSE:3659
9.9
16%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
CD Projekt SA
OTC:OTGLF
Average EV/EBIT: 26.7
55.4
45%
1.2
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
CN
NetEase Inc
NASDAQ:NTES
9.9
11%
0.9
JP
Nintendo Co Ltd
TSE:7974
21.6
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
49.7
26%
1.9
SG
Sea Ltd
NYSE:SE
22.2
39%
0.6
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -33.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -134.5 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
19.6
56%
0.4
JP
Konami Holdings Corp
TSE:9766
22.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.8
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett