C

CD Projekt SA
WSE:CDR

Watchlist Manager
CD Projekt SA
WSE:CDR
Watchlist
Price: 251.4 PLN -0.55%
Market Cap: 25.1B PLN
Section:
 

Relative Value

The Relative Value of one CDR stock under the Base Case scenario is hidden PLN. Compared to the current market price of 251.4 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

24.8
P/S
P/S
Price to Sales
24.8
vs History
9
vs Industry
5
Median 3Y
12.8
Median 5Y
11.5
Industry
1.5
Forward
25.2
More Details
54.8
P/E
P/E
Price to Earnings
54.8
vs History
15
vs Industry
11
Median 3Y
34.7
Median 5Y
31.8
Industry
17.1
Forward
69
More Details
47.9
P/OCF
P/OCF
Price to OCF
47.9
vs History
17
vs Industry
12
Median 3Y
32.9
Median 5Y
32.7
Industry
11.1
More Details
63.2
P/FCFE
P/FCFE
Price to FCFE
63.2
vs History
17
vs Industry
13
Median 3Y
39
Median 5Y
37.4
Industry
15.6
More Details
8.7
P/B
P/B
Price to Book Value
8.7
vs History
30
vs Industry
6
Median 3Y
6.5
Median 5Y
7.4
Industry
1.8
More Details
23.7
EV/S
EV/S
Enterprise Value to Sales
23.7
vs History
9
vs Industry
6
Median 3Y
12
Median 5Y
10.7
Industry
1.6
Forward
24.1
More Details
30.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
30.5
vs History
9
vs Industry
8
Median 3Y
16.7
Median 5Y
14
Industry
3.6
More Details
48.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
48.3
vs History
9
vs Industry
10
Median 3Y
23.2
Median 5Y
21.4
Industry
8.9
Forward
47.6
More Details
59.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
59.6
vs History
12
vs Industry
8
Median 3Y
31.2
Median 5Y
28.1
Industry
12.7
Forward
57
More Details
45.8
EV/OCF
EV/OCF
Enterprise Value to OCF
45.8
vs History
17
vs Industry
12
Median 3Y
30.5
Median 5Y
30.5
Industry
10.7
More Details
60.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
60.6
vs History
17
vs Industry
12
Median 3Y
35.7
Median 5Y
34.5
Industry
12.6
More Details
11.9
EV/IC
EV/IC
Enterprise Value to IC
11.9
vs History
33
vs Industry
3
Median 3Y
9.7
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
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
CD Projekt SA
WSE:CDR
24.9B PLN 24.8 54.8 48.3 59.6
CN
NetEase Inc
NASDAQ:NTES
88.1B USD 5.6 17.2 12.8 13.6
JP
Nintendo Co Ltd
TSE:7974
13.5T JPY 9 45.9 38.5 40.6
SG
Sea Ltd
NYSE:SE
76.2B USD 3.6 53.7 42.1 42.1
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
69.5B USD 15.6 -71.7 -74.8 -60.5
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.3 32.6 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.9B USD 7.4 -11.5 53.5 -126.8
JP
Konami Holdings Corp
TSE:9766
3.1T JPY 6.7 36.4 19.1 24.5
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.8 29.8 17.4 18.9
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
130.9B CNY 3.8 34.8 21.7 21.7
P/E Multiple
Earnings Growth PEG
PL
C
CD Projekt SA
WSE:CDR
Average P/E: 40.5
54.8
46%
1.2
CN
NetEase Inc
NASDAQ:NTES
17.2
17%
1
JP
Nintendo Co Ltd
TSE:7974
45.9
32%
1.4
SG
Sea Ltd
NYSE:SE
53.7
97%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -71.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.3
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.5 N/A N/A
JP
Konami Holdings Corp
TSE:9766
36.4
21%
1.7
JP
N
Nexon Co Ltd
TSE:3659
29.8
0%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
34.8
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
C
CD Projekt SA
WSE:CDR
Average EV/EBITDA: 31.1
48.3
65%
0.7
CN
NetEase Inc
NASDAQ:NTES
12.8
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
38.5
37%
1
SG
Sea Ltd
NYSE:SE
42.1
76%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -74.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.6
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.5
60%
0.9
JP
Konami Holdings Corp
TSE:9766
19.1
15%
1.3
JP
N
Nexon Co Ltd
TSE:3659
17.4
5%
3.5
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.7
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
CD Projekt SA
WSE:CDR
Average EV/EBIT: 32.3
59.6
57%
1
CN
NetEase Inc
NASDAQ:NTES
13.6
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
40.6
N/A N/A
SG
Sea Ltd
NYSE:SE
42.1
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -60.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126.8 N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.5
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.9
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.7
48%
0.5

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 302,000+ 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.