First Time Loading...
C

CD Projekt SA
WSE:CDR

Watchlist Manager
CD Projekt SA
WSE:CDR
Watchlist
Price: 116.15 PLN 1.35% Market Closed
Updated: Apr 28, 2024

Intrinsic Value

CD Projekt SA is a holding company, which engages in the development of video games. [ Read More ]

The intrinsic value of one CDR stock under the Base Case scenario is 112.38 PLN. Compared to the current market price of 116.15 PLN, CD Projekt SA is Overvalued by 3%.

Key Points:
CDR Intrinsic Value
Base Case
112.38 PLN
Overvaluation 3%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
CD Projekt SA

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling CDR stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
CD Projekt SA

Provide an overview of the primary business activities
of CD Projekt SA.

What unique competitive advantages
does CD Projekt SA hold over its rivals?

What risks and challenges
does CD Projekt SA face in the near future?

Summarize the latest earnings call
of CD Projekt SA.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CD Projekt SA.

Provide P/S
for CD Projekt SA.

Provide P/E
for CD Projekt SA.

Provide P/OCF
for CD Projekt SA.

Provide P/FCFE
for CD Projekt SA.

Provide P/B
for CD Projekt SA.

Provide EV/S
for CD Projekt SA.

Provide EV/GP
for CD Projekt SA.

Provide EV/EBITDA
for CD Projekt SA.

Provide EV/EBIT
for CD Projekt SA.

Provide EV/OCF
for CD Projekt SA.

Provide EV/FCFF
for CD Projekt SA.

Provide EV/IC
for CD Projekt SA.

Show me price targets
for CD Projekt SA made by professional analysts.

What are the Revenue projections
for CD Projekt SA?

How accurate were the past Revenue estimates
for CD Projekt SA?

What are the Net Income projections
for CD Projekt SA?

How accurate were the past Net Income estimates
for CD Projekt SA?

What are the EPS projections
for CD Projekt SA?

How accurate were the past EPS estimates
for CD Projekt SA?

What are the EBIT projections
for CD Projekt SA?

How accurate were the past EBIT estimates
for CD Projekt SA?

Compare the revenue forecasts
for CD Projekt SA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CD Projekt SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CD Projekt SA against its competitors.

Analyze the profit margins
(gross, operating, and net) of CD Projekt SA compared to its peers.

Compare the P/E ratios
of CD Projekt SA against its peers.

Discuss the investment returns and shareholder value creation
comparing CD Projekt SA with its peers.

Analyze the financial leverage
of CD Projekt SA compared to its main competitors.

Show all profitability ratios
for CD Projekt SA.

Provide ROE
for CD Projekt SA.

Provide ROA
for CD Projekt SA.

Provide ROIC
for CD Projekt SA.

Provide ROCE
for CD Projekt SA.

Provide Gross Margin
for CD Projekt SA.

Provide Operating Margin
for CD Projekt SA.

Provide Net Margin
for CD Projekt SA.

Provide FCF Margin
for CD Projekt SA.

Show all solvency ratios
for CD Projekt SA.

Provide D/E Ratio
for CD Projekt SA.

Provide D/A Ratio
for CD Projekt SA.

Provide Interest Coverage Ratio
for CD Projekt SA.

Provide Altman Z-Score Ratio
for CD Projekt SA.

Provide Quick Ratio
for CD Projekt SA.

Provide Current Ratio
for CD Projekt SA.

Provide Cash Ratio
for CD Projekt SA.

What is the historical Revenue growth
over the last 5 years for CD Projekt SA?

What is the historical Net Income growth
over the last 5 years for CD Projekt SA?

What is the current Free Cash Flow
of CD Projekt SA?

Discuss the annual earnings per share (EPS)
trend over the past five years for CD Projekt SA.

Financials

Balance Sheet Decomposition
CD Projekt SA

Current Assets 1.2B
Cash & Short-Term Investments 879m
Receivables 252.4m
Other Current Assets 31.4m
Non-Current Assets 1.5B
Long-Term Investments 528.2m
PP&E 183m
Intangibles 653.7m
Other Non-Current Assets 85.7m
Current Liabilities 171.2m
Accounts Payable 58.8m
Accrued Liabilities 14.6m
Other Current Liabilities 97.7m
Non-Current Liabilities 38.8m
Long-Term Debt 20m
Other Non-Current Liabilities 18.7m
Efficiency

Earnings Waterfall
CD Projekt SA

Revenue
1.2B PLN
Cost of Revenue
-380.6m PLN
Gross Profit
849.6m PLN
Operating Expenses
-375.2m PLN
Operating Income
474.4m PLN
Other Expenses
6.7m PLN
Net Income
481.1m PLN

Free Cash Flow Analysis
CD Projekt SA

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

CDR Profitability Score
Profitability Due Diligence

CD Projekt SA's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Free Cash Flow
Exceptional 3-Year Average ROE
Positive Gross Profit
74/100
Profitability
Score

CD Projekt SA's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

CDR Solvency Score
Solvency Due Diligence

CD Projekt SA's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

CD Projekt SA's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDR Price Targets Summary
CD Projekt SA

Wall Street analysts forecast CDR stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CDR is 112.26 PLN with a low forecast of 80.8 PLN and a high forecast of 217.35 PLN.

Lowest
Price Target
80.8 PLN
30% Downside
Average
Price Target
112.26 PLN
3% Downside
Highest
Price Target
217.35 PLN
87% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

CDR Price
CD Projekt SA

1M 1M
-1%
6M 6M
+11%
1Y 1Y
+3%
3Y 3Y
-30%
5Y 5Y
-43%
10Y 10Y
+726%
Annual Price Range
116.15
52w Low
99.2
52w High
170
Price Metrics
Average Annual Return -7.05%
Standard Deviation of Annual Returns 31.31%
Max Drawdown -82%
Shares Statistics
Market Capitalization 11.6B PLN
Shares Outstanding 100 718 400
Percentage of Shares Shorted
N/A

CDR Return Decomposition
Main factors of price return

What is price return decomposition?

CDR News

Other Videos

Company Profile

CD Projekt SA

Country

Poland

Industry

Media

Market Cap

11.6B PLN

Dividend Yield

0.86%

Description

CD Projekt SA is a holding company, which engages in the development of video games. The company is headquartered in Warsaw, Woj. Mazowieckie and currently employs 493 full-time employees. The company went IPO on 2002-01-28. The company is a player on the global digital entertainment market. The firm is active in four operating segments. The Distribution and Publishing in Poland segment is responsible for the production and marketing of computers game, movies on digital discs (DVD) and Blu-ray storage devices in the domestic market. The Production of Games segment, through CD Project Red, focuses on the production of video games, sale of licenses and products associated with the digital sector. The Global Digital Distribution of Games segment is engaged in the distribution of computer games through the Websites, and the Others segment focuses on the holding activities. The Company’s main products are The Witcher, The Witcher 2: Assasins of Kings and The Witcher 3: Wild HuntCyberpunk 2077 and Cyberpunk 2077. The company operates through subsidiaries, such as GOG Poland Sp z o o, Brand Project Sp z o o and CD Project Brands SA, among others.

Contact

WOJ. MAZOWIECKIE
Warsaw
ul. Jagiellonska 74, budynek E
+48225196900.0
https://www.cdprojekt.com/

IPO

2002-01-28

Employees

493

Officers

Co-Founder & Chairman of Supervisory Board
Mr. Marcin Piotr Iwinski
Co-CEO & Member of the Management Board
Mr. Michal Andrzej Nowakowski
CFO & Vice President of the Management Board
Mr. Piotr Marcin Nielubowicz
Chief Strategy Officer & Member of the Management Board
Mr. Adam Michal Kicinski
Joint COO & Member of the Management Board
Mr. Pawel Zawodny
Chief Marketing Officer & Member of Management Board
Mr. Jeremiah Cohn
Show More
Secretary of the Supervisory Board & Member of Supervisory Board
Mr. Maciej Nielubowicz
Chief Accountant
Rafal Zuchowicz
Show Less

See Also

Discover More
What is the Intrinsic Value of one CDR stock?

The intrinsic value of one CDR stock under the Base Case scenario is 112.38 PLN.

Is CDR stock undervalued or overvalued?

Compared to the current market price of 116.15 PLN, CD Projekt SA is Overvalued by 3%.