C

CI Games SA
WSE:CIG

Watchlist Manager
CI Games SA
WSE:CIG
Watchlist
Price: 2.685 PLN 0.19%
Market Cap: 512.4m PLN
Section:
 

Relative Value

The Relative Value of one CIG stock under the Base Case scenario is 4.515 PLN. Compared to the current market price of 2.685 PLN, CI Games SA is Undervalued by 41%.

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.

CIG Relative Value
Base Case
4.515 PLN
Undervaluation 41%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

8
P/S
P/S
Price to Sales
8
vs History
22
vs Industry
51
Median 3Y
6.8
Median 5Y
4.4
Industry
1.5
Forward
8.7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
25
Median 3Y
15.2
Median 5Y
15.1
Industry
17.1
Forward
-26.5
More Details
9.5
P/OCF
P/OCF
Price to OCF
9.5
vs History
31
vs Industry
52
Median 3Y
5.7
Median 5Y
5.8
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
4
Median 3Y
-24
Median 5Y
-14.9
Industry
15.6
More Details
3.3
P/B
P/B
Price to Book Value
3.3
vs History
23
vs Industry
33
Median 3Y
2.9
Median 5Y
2.5
Industry
1.8
More Details
7.9
EV/S
EV/S
Enterprise Value to Sales
7.9
vs History
22
vs Industry
51
Median 3Y
6.6
Median 5Y
4.2
Industry
1.6
Forward
8.6
More Details
23.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
23.2
vs History
12
vs Industry
49
Median 3Y
12.4
Median 5Y
9.7
Industry
3.6
More Details
19.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
19.7
vs History
26
vs Industry
54
Median 3Y
17.7
Median 5Y
7.6
Industry
8.9
Forward
32.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
36
Median 3Y
7.5
Median 5Y
8
Industry
12.7
Forward
-55.5
More Details
9.4
EV/OCF
EV/OCF
Enterprise Value to OCF
9.4
vs History
31
vs Industry
50
Median 3Y
5.7
Median 5Y
5.4
Industry
10.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
21
Median 3Y
-7.4
Median 5Y
5.2
Industry
12.6
More Details
2
EV/IC
EV/IC
Enterprise Value to IC
2
vs History
66
vs Industry
38
Median 3Y
1.9
Median 5Y
2.4
Industry
1.5
More Details

Multiples Across Competitors

CIG Competitors Multiples
CI Games 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
CI Games SA
WSE:CIG
511.4m PLN 8 -69.1 19.7 -63.5
CN
NetEase Inc
NASDAQ:NTES
87.7B USD 5.5 17.1 12.7 13.5
JP
Nintendo Co Ltd
TSE:7974
13.5T JPY 9 45.9 38.5 40.6
SG
Sea Ltd
NYSE:SE
73.5B USD 3.5 51.8 40.5 40.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
66.2B USD 14.8 -68.4 -71.2 -57.6
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 7 57.3 32.6 40.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.4B USD 7.3 -11.4 52.9 -125.5
JP
Konami Holdings Corp
TSE:9766
3.1T JPY 6.7 36.4 19.1 24.5
JP
Nexon Co Ltd
TSE:3659
3.1T JPY 6.9 30.1 17.6 19.1
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
CI Games SA
WSE:CIG
Average P/E: 38.5
Negative Multiple: -69.1 		N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.1
17%
1
JP
Nintendo Co Ltd
TSE:7974
45.9
32%
1.4
SG
Sea Ltd
NYSE:SE
51.8
97%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -68.4 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: -11.4 N/A N/A
JP
Konami Holdings Corp
TSE:9766
36.4
21%
1.7
JP
N
Nexon Co Ltd
TSE:3659
30.1
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
CI Games SA
WSE:CIG
Average EV/EBITDA: 28
19.7
47%
0.4
CN
NetEase Inc
NASDAQ:NTES
12.7
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
38.5
37%
1
SG
Sea Ltd
NYSE:SE
40.5
76%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -71.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.6
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
52.9
60%
0.9
JP
Konami Holdings Corp
TSE:9766
19.1
15%
1.3
JP
N
Nexon Co Ltd
TSE:3659
17.6
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
CI Games SA
WSE:CIG
Average EV/EBIT: 28.7
Negative Multiple: -63.5 		N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.5
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
40.6
N/A N/A
SG
Sea Ltd
NYSE:SE
40.5
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -57.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.8
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -125.5 N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.5
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
19.1
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.7
48%
0.5

See Also

Summary
CIG intrinsic value, competitors valuation, and company profile.
DCF Valuation
CIG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CIG stock valuation using valuation multiples.
Wall Street Estimates
CIG 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
CIG 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 302,100+ 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.