Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Poland
/
Media
/
CD Projekt
CDR
CD Projekt
Rising Costs And Delays Will Undercut Witcher And Cyberpunk Success
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 18 Analysts
Published
03 Jul 25
Updated
20 Aug 25
3
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
zł95.00
172.6% overvalued
intrinsic discount
20 Aug
zł259.00
1Y
43.7%
7D
1.6%
Loading
1Y
43.7%
7D
1.6%
Author's Valuation
zł95.0
172.6% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
zł95.0
172.6% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
3b
2014
2017
2020
2023
2025
2026
2028
Revenue zł3.1b
Earnings zł1.2b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
33.65%
Entertainment revenue growth rate
0.46%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
11.57%
Calculation
zł1.15b
Earnings '28
x
11.32x
PE Ratio '28
=
zł13.06b
Market Cap '28
zł13.06b
Market Cap '28
/
99.91m
No. shares '28
=
zł130.76
Share Price '28
zł130.76
Share Price '28
Discounted to 2025 @ 11.58% p.a.
=
zł94.13
Fair Value '25