Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
CDR CD Projekt SA
C

CD Projekt SA
WSE:CDR

Watchlist Manager
CD Projekt SA
WSE:CDR
Watchlist
Price: 274.5 PLN 2.04% Market Closed
Market Cap: zł27.4B
Write Note Create Alert

DCF Value

The DCF Value for CD Projekt SA (CDR) under the Base Case is PLN. Compared with the current market price of 274.5 PLN, the stock appears .

Key assumptions
CDR DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 9.5%
Net Margin 49.8%42.3%
Forecast Period 7 years
Model Settings
Template via Net Income
Discount Rate 9.7%
Exit Multiple 13.3x P/E
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue CDR Research

Summary
CDR intrinsic value, competitors valuation, and company profile.
DCF Valuation
CDR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CDR stock valuation using valuation multiples.
Wall St Estimates
CDR price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CDR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other CD Projekt SA listings:
OTC • USD
OTGLY
 OTC • USD
OTGLF
 F • EUR
7CD
 F • EUR
7CD0
 SWB • EUR
7CD