First Time Loading...
C

CI Games SA
WSE:CIG

Watchlist Manager
CI Games SA
WSE:CIG
Watchlist
Price: 1.805 PLN 3.74%
Updated: May 15, 2024

Intrinsic Value

CI Games SA engages in the development, publication, and distribution of video games. [ Read More ]

The intrinsic value of one CIG stock under the Base Case scenario is 12.464 PLN. Compared to the current market price of 1.805 PLN, CI Games SA is Undervalued by 86%.

Key Points:
CIG Intrinsic Value
Base Case
12.464 PLN
Undervaluation 86%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
CI Games SA

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

Run backtest to discover the historical profit from buying and selling CIG 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
CI Games SA

Provide an overview of the primary business activities
of CI Games SA.

What unique competitive advantages
does CI Games SA hold over its rivals?

What risks and challenges
does CI Games SA face in the near future?

Summarize the latest earnings call
of CI Games SA.

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

Show all valuation multiples
for CI Games SA.

Provide P/S
for CI Games SA.

Provide P/E
for CI Games SA.

Provide P/OCF
for CI Games SA.

Provide P/FCFE
for CI Games SA.

Provide P/B
for CI Games SA.

Provide EV/S
for CI Games SA.

Provide EV/GP
for CI Games SA.

Provide EV/EBITDA
for CI Games SA.

Provide EV/EBIT
for CI Games SA.

Provide EV/OCF
for CI Games SA.

Provide EV/FCFF
for CI Games SA.

Provide EV/IC
for CI Games SA.

Show me price targets
for CI Games SA made by professional analysts.

What are the Revenue projections
for CI Games SA?

How accurate were the past Revenue estimates
for CI Games SA?

What are the Net Income projections
for CI Games SA?

How accurate were the past Net Income estimates
for CI Games SA?

What are the EPS projections
for CI Games SA?

How accurate were the past EPS estimates
for CI Games SA?

What are the EBIT projections
for CI Games SA?

How accurate were the past EBIT estimates
for CI Games SA?

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

Compare the intrinsic valuations
of CI Games SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CI Games SA against its competitors.

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

Compare the P/E ratios
of CI Games SA against its peers.

Discuss the investment returns and shareholder value creation
comparing CI Games SA with its peers.

Analyze the financial leverage
of CI Games SA compared to its main competitors.

Show all profitability ratios
for CI Games SA.

Provide ROE
for CI Games SA.

Provide ROA
for CI Games SA.

Provide ROIC
for CI Games SA.

Provide ROCE
for CI Games SA.

Provide Gross Margin
for CI Games SA.

Provide Operating Margin
for CI Games SA.

Provide Net Margin
for CI Games SA.

Provide FCF Margin
for CI Games SA.

Show all solvency ratios
for CI Games SA.

Provide D/E Ratio
for CI Games SA.

Provide D/A Ratio
for CI Games SA.

Provide Interest Coverage Ratio
for CI Games SA.

Provide Altman Z-Score Ratio
for CI Games SA.

Provide Quick Ratio
for CI Games SA.

Provide Current Ratio
for CI Games SA.

Provide Cash Ratio
for CI Games SA.

What is the historical Revenue growth
over the last 5 years for CI Games SA?

What is the historical Net Income growth
over the last 5 years for CI Games SA?

What is the current Free Cash Flow
of CI Games SA?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CI Games SA

Current Assets 87.5m
Cash & Short-Term Investments 30.2m
Receivables 53.3m
Other Current Assets 4m
Non-Current Assets 187.5m
PP&E 3.6m
Intangibles 168.7m
Other Non-Current Assets 15.2m
Current Liabilities 91.7m
Accounts Payable 27.8m
Accrued Liabilities 1.8m
Other Current Liabilities 62.1m
Non-Current Liabilities 25.7m
Long-Term Debt 1.4m
Other Non-Current Liabilities 24.4m
Efficiency

Earnings Waterfall
CI Games SA

Revenue
245m PLN
Cost of Revenue
-108.6m PLN
Gross Profit
136.4m PLN
Operating Expenses
-103.8m PLN
Operating Income
32.7m PLN
Other Expenses
-19.6m PLN
Net Income
13m PLN

Free Cash Flow Analysis
CI Games SA

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

CIG Profitability Score
Profitability Due Diligence

CI Games SA's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Exceptional 1-Year Revenue Growth
Positive Revenue Growth Forecast
59/100
Profitability
Score

CI Games SA's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

CIG Solvency Score
Solvency Due Diligence

CI Games SA's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

75/100
Solvency
Score

CI Games SA's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CIG Price Targets Summary
CI Games SA

Wall Street analysts forecast CIG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CIG is 4.896 PLN with a low forecast of 4.848 PLN and a high forecast of 5.04 PLN.

Lowest
Price Target
4.848 PLN
169% Upside
Average
Price Target
4.896 PLN
171% Upside
Highest
Price Target
5.04 PLN
179% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

CIG Price
CI Games SA

1M 1M
+14%
6M 6M
-38%
1Y 1Y
-70%
3Y 3Y
+34%
5Y 5Y
+60%
10Y 10Y
+76%
Annual Price Range
1.805
52w Low
1.45
52w High
7.05
Price Metrics
Average Annual Return 28.59%
Standard Deviation of Annual Returns 46.52%
Max Drawdown -79%
Shares Statistics
Market Capitalization 330.2m PLN
Shares Outstanding 182 943 008
Percentage of Shares Shorted
N/A

CIG Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

CI Games SA

Country

Poland

Industry

Media

Market Cap

330.2m PLN

Dividend Yield

0%

Description

CI Games SA engages in the development, publication, and distribution of video games. The company is headquartered in Warsaw, Woj. Mazowieckie and currently employs 157 full-time employees. The company went IPO on 2007-11-30. The company specializes in the production and distribution of various computer and console games. The firm is a publisher and representative of foreign producers as well. The Company’s product portfolio includes such games as logical, adventure, sport, car races, shooters and simulators, as well as games for women. The firm operates through ten branches located domestically and abroad. The firm operates a number of subsidiaries, including City Interactive Germany GmbH, City Interactive USA Inc, Business Area Sp z o o, among others. On September 2, 2014, the Company received approval from the Ministry of Finance in Canada to liquidate the Company's subsidiary, City Interactive Canada Inc.

Contact

WOJ. MAZOWIECKIE
Warsaw
Twarda 18
+48227183500.0
https://cigames.com/

IPO

2007-11-30

Employees

157

Officers

Founder, CEO & President of the Management Board
Mr. Marek Lech Tyminski
CFO & VP of Management Board
Mr. David Broderick FCCA
Chief Accountant
Monika Baj
Marketing Director
Mich Davis
Vice President of Global Sales
Jon Tibble
HR Director
Kirsty Moore
Show More
CEO of United Label & Business Development Director
Mr. Darren Newnham
Show Less

See Also

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

The intrinsic value of one CIG stock under the Base Case scenario is 12.464 PLN.

Is CIG stock undervalued or overvalued?

Compared to the current market price of 1.805 PLN, CI Games SA is Undervalued by 86%.