C

CD Projekt SA
OTC:OTGLY

Watchlist Manager
CD Projekt SA
OTC:OTGLY
Watchlist
Price: 17.32 USD -4.57% Market Closed
Market Cap: $6.9B

Relative Value

The Relative Value of one OTGLY stock under the Base Case scenario is hidden USD. Compared to the current market price of 17.32 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.

OTGLY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

OTGLY 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:OTGLY
25.7B USD 25.6 56.5 49.9 61.5
CN
NetEase Inc
NASDAQ:NTES
82.5B USD 5.1 15.8 11.5 12.2
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.4T JPY 6 28.3 25.8 27.2
SG
Sea Ltd
NYSE:SE
63.5B USD 3 44.7 34.6 34.6
US
Electronic Arts Inc
NASDAQ:EA
50.2B USD 6.9 56.7 32.3 40.5
US
Roblox Corp
NYSE:RBLX
45.4B USD 10.3 -47.3 -48.6 -39.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.7B USD 6.2 -9.7 45.1 -107
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
151.4B CNY 4.4 40.2 24.9 24.9
JP
Nexon Co Ltd
TSE:3659
2.8T JPY 6.6 25.2 16.8 18.4
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 5.7 30.6 16 20.3
P/E Multiple
Earnings Growth PEG
PL
C
CD Projekt SA
OTC:OTGLY
Average P/E: 36.9
56.5
49%
1.2
CN
NetEase Inc
NASDAQ:NTES
15.8
17%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
28.3
31%
0.9
SG
Sea Ltd
NYSE:SE
44.7
97%
0.5
US
Electronic Arts Inc
NASDAQ:EA
56.7
32%
1.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -47.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
40.2
103%
0.4
JP
N
Nexon Co Ltd
TSE:3659
25.2
2%
12.6
JP
Konami Holdings Corp
TSE:9766
30.6
21%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
C
CD Projekt SA
OTC:OTGLY
Average EV/EBITDA: 28.2
49.9
65%
0.8
CN
NetEase Inc
NASDAQ:NTES
11.5
16%
0.7
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
25.8
36%
0.7
SG
Sea Ltd
NYSE:SE
34.6
75%
0.5
US
Electronic Arts Inc
NASDAQ:EA
32.3
19%
1.7
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -48.6 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.1
59%
0.8
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.9
54%
0.5
JP
N
Nexon Co Ltd
TSE:3659
16.8
7%
2.4
JP
Konami Holdings Corp
TSE:9766
16
15%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
CD Projekt SA
OTC:OTGLY
Average EV/EBIT: 29.8
61.5
57%
1.1
CN
NetEase Inc
NASDAQ:NTES
12.2
16%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
27.2
N/A N/A
SG
Sea Ltd
NYSE:SE
34.6
88%
0.4
US
Electronic Arts Inc
NASDAQ:EA
40.5
25%
1.6
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -39.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -107 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.9
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
18.4
N/A N/A
JP
Konami Holdings Corp
TSE:9766
20.3
N/A N/A