C

CD Projekt SA
WSE:CDR

Watchlist Manager
CD Projekt SA
WSE:CDR
Watchlist
Price: 266.8 PLN -0.82% Market Closed
Market Cap: 26.7B PLN
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CDR stock under the Base Case scenario is hidden PLN. Compared to the current market price of 266.8 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.

CDR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

22
P/S
P/S
Price to Sales
22
vs History
14
vs Industry
5
Median 3Y
11.2
Median 5Y
11.5
Industry
1.6
Forward
33.5
More Details
48
P/E
P/E
Price to Earnings
48
vs History
19
vs Industry
11
Median 3Y
31.8
Median 5Y
31.8
Industry
18.6
Forward
114.3
More Details
54.2
P/OCF
P/OCF
Price to OCF
54.2
vs History
20
vs Industry
12
Median 3Y
32.9
Median 5Y
32.7
Industry
11.4
More Details
72.7
P/FCFE
P/FCFE
Price to FCFE
72.7
vs History
20
vs Industry
13
Median 3Y
39
Median 5Y
37.4
Industry
16
More Details
9.2
P/B
P/B
Price to Book Value
9.2
vs History
30
vs Industry
6
Median 3Y
6.3
Median 5Y
7.4
Industry
1.8
More Details
21.1
EV/S
EV/S
Enterprise Value to Sales
21.1
vs History
14
vs Industry
6
Median 3Y
10.4
Median 5Y
10.7
Industry
1.7
Forward
32
More Details
27.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
27.8
vs History
15
vs Industry
8
Median 3Y
13.9
Median 5Y
14
Industry
3.6
More Details
44.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
44.5
vs History
14
vs Industry
10
Median 3Y
21.4
Median 5Y
21.4
Industry
9.1
Forward
70.6
More Details
54.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
54.7
vs History
19
vs Industry
8
Median 3Y
28.1
Median 5Y
28.1
Industry
13
Forward
96.1
More Details
51.9
EV/OCF
EV/OCF
Enterprise Value to OCF
51.9
vs History
20
vs Industry
12
Median 3Y
30.5
Median 5Y
30.5
Industry
11
More Details
68.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
68.8
vs History
17
vs Industry
12
Median 3Y
35.7
Median 5Y
34.5
Industry
13.5
More Details
13.5
EV/IC
EV/IC
Enterprise Value to IC
13.5
vs History
34
vs Industry
3
Median 3Y
9.2
Median 5Y
10.5
Industry
1.5
More Details

Multiples Across Competitors

CDR Competitors Multiples
CD Projekt SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
CD Projekt SA
WSE:CDR
26.7B PLN 22 48 44.5 54.7
JP
Nintendo Co Ltd
TSE:7974
14.6T JPY 12.5 52.3 42 44.3
SG
Sea Ltd
NYSE:SE
93.5B USD 5.2 107.3 63.4 87
CN
NetEase Inc
NASDAQ:NTES
85.5B USD 5.7 19 13.9 14.9
US
Roblox Corp
NYSE:RBLX
76.3B USD 19.9 -86.8 -94.5 -73.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
42.5B USD 7.5 -9.5 64.9 -89.7
US
Electronic Arts Inc
NASDAQ:EA
37.4B USD 5 33.4 19 23.3
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 6.4 36 18.7 23.9
JP
Nexon Co Ltd
TSE:3659
2.2T JPY 4.9 17.7 11 11.8
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
95.4B CNY 3.6 49.9 25 25
P/E Multiple
Earnings Growth PEG
PL
C
CD Projekt SA
WSE:CDR
Average P/E: 44.2
48
40%
1.2
JP
Nintendo Co Ltd
TSE:7974
52.3
N/A N/A
SG
Sea Ltd
NYSE:SE
107.3
98%
1.1
CN
NetEase Inc
NASDAQ:NTES
19
16%
1.2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -86.8 N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33.4
31%
1.1
JP
Konami Holdings Corp
TSE:9766
36
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
17.7
-4%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
49.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
C
CD Projekt SA
WSE:CDR
Average EV/EBITDA: 32.7
44.5
59%
0.8
JP
Nintendo Co Ltd
TSE:7974
42
34%
1.2
SG
Sea Ltd
NYSE:SE
63.4
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
13.9
14%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -94.5 N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
64.9
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19
19%
1
JP
Konami Holdings Corp
TSE:9766
18.7
13%
1.4
JP
N
Nexon Co Ltd
TSE:3659
11
1%
11
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
25
37%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
CD Projekt SA
WSE:CDR
Average EV/EBIT: 34.9
54.7
60%
0.9
JP
Nintendo Co Ltd
TSE:7974
44.3
N/A N/A
SG
Sea Ltd
NYSE:SE
87
92%
0.9
CN
NetEase Inc
NASDAQ:NTES
14.9
16%
0.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -73.4 N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -89.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.3
N/A N/A
JP
Konami Holdings Corp
TSE:9766
23.9
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
11.8
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
25
29%
0.9

See Also

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 Street Estimates
CDR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CDR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 268,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.