CD Projekt Future Growth

Future criteria checks 6/6

CD Projekt is forecast to grow earnings and revenue by 33.6% and 23.7% per annum respectively. EPS is expected to grow by 25.4% per annum. Return on equity is forecast to be 36.9% in 3 years.

Key information

33.6%

Earnings growth rate

25.4%

EPS growth rate

Entertainment earnings growth	25.8%
Revenue growth rate	23.7%
Future return on equity	36.9%
Analyst coverage	Good
Last updated	24 Jan 2025

Recent future growth updates

Earnings Beat: CD Projekt S.A. Just Beat Analyst Forecasts, And Analysts Have Been Updating Their Models

Aug 31

Recent updates

Returns At CD Projekt (WSE:CDR) Are On The Way Up

Jan 20

Market Participants Recognise CD Projekt S.A.'s (WSE:CDR) Earnings Pushing Shares 25% Higher

Dec 07

Why We're Not Concerned About CD Projekt S.A.'s (WSE:CDR) Share Price

Oct 22

Earnings Beat: CD Projekt S.A. Just Beat Analyst Forecasts, And Analysts Have Been Updating Their Models

Aug 31

CD Projekt (WSE:CDR) Is Experiencing Growth In Returns On Capital

Jul 12

CD Projekt S.A. Just Recorded A 43% EPS Beat: Here's What Analysts Are Forecasting Next

May 31

CD Projekt S.A.'s (WSE:CDR) Popularity With Investors Is Clear

Apr 24

CD Projekt (WSE:CDR) Posted Healthy Earnings But There Are Some Other Factors To Be Aware Of

Apr 05

CD Projekt S.A. (WSE:CDR) Shares Could Be 25% Above Their Intrinsic Value Estimate

Mar 19

CD Projekt (WSE:CDR) Is Investing Its Capital With Increasing Efficiency

Feb 10

Earnings and Revenue Growth Forecasts

WSE:CDR - Analysts future estimates and past financials data (PLN Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2027	3,257	1,462	1,561	1,850	6
12/31/2026	1,227	338	-126	784	14
12/31/2025	727	222	-149	384	15
12/31/2024	883	337	160	507	15
9/30/2024	1,115	439	436	734	N/A
6/30/2024	1,330	561	458	740	N/A
3/31/2024	1,282	512	377	679	N/A
12/31/2023	1,230	481	280	611	N/A
9/30/2023	1,097	425	96	439	N/A
6/30/2023	900	320	52	385	N/A
3/31/2023	911	347	71	377	N/A
12/31/2022	953	346	150	406	N/A
9/30/2022	897	299	8	214	N/A
6/30/2022	795	218	58	230	N/A
3/31/2022	907	245	-148	42	N/A
12/31/2021	888	209	784	968	N/A
9/30/2021	2,285	1,101	1,054	1,253	N/A
6/30/2021	2,245	1,108	1,084	1,306	N/A
3/31/2021	2,144	1,091	1,395	1,593	N/A
12/31/2020	2,139	1,150	490	712	N/A
9/30/2020	682	279	159	484	N/A
6/30/2020	670	271	140	457	N/A
3/31/2020	633	250	117	406	N/A
12/31/2019	521	175	-40	217	N/A
9/30/2019	435	108	98	238	N/A
6/30/2019	410	108	33	154	N/A
3/31/2019	368	104	-24	94	N/A
12/31/2018	363	109	19	133	N/A
9/30/2018	359	114	-28	87	N/A
6/30/2018	377	134	N/A	133	N/A
3/31/2018	439	178	N/A	205	N/A
12/31/2017	463	200	N/A	233	N/A
9/30/2017	504	234	N/A	258	N/A
6/30/2017	520	234	N/A	243	N/A
3/31/2017	596	263	N/A	271	N/A
12/31/2016	584	251	N/A	259	N/A
9/30/2016	592	237	N/A	307	N/A
6/30/2016	604	241	N/A	396	N/A
3/31/2016	859	380	N/A	467	N/A
12/31/2015	798	342	N/A	412	N/A
9/30/2015	611	284	N/A	296	N/A
6/30/2015	534	242	N/A	145	N/A
3/31/2015	91	3	N/A	-9	N/A
12/31/2014	96	10	N/A	-3	N/A
9/30/2014	150	5	N/A	16	N/A
6/30/2014	154	11	N/A	23	N/A
3/31/2014	145	12	N/A	20	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: CDR's forecast earnings growth (33.6% per year) is above the savings rate (4.1%).

Earnings vs Market: CDR's earnings (33.6% per year) are forecast to grow faster than the Polish market (15.9% per year).

High Growth Earnings: CDR's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: CDR's revenue (23.7% per year) is forecast to grow faster than the Polish market (4.7% per year).

High Growth Revenue: CDR's revenue (23.7% per year) is forecast to grow faster than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: CDR's Return on Equity is forecast to be high in 3 years time (36.9%)

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2025/01/24 19:24
End of Day Share Price	2025/01/24 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

CD Projekt S.A. is covered by 37 analysts. 15 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Nicholas Michael Dempsey	Barclays
Nicholas Michael Dempsey	Barclays
James Bass	Berenberg

CD Projekt Future Growth

Future criteria checks 6/6

Key information

Recent future growth updates

Price target increased by 7.7% to zł157

Price target increased by 7.1% to zł144

Price target increased by 7.5% to zł134

Consensus EPS estimates increase by 10%

Earnings Beat: CD Projekt S.A. Just Beat Analyst Forecasts, And Analysts Have Been Updating Their Models

Consensus EPS estimates increase by 16%

Recent updates

Price target increased by 7.7% to zł157

Investor sentiment improves as stock rises 16%

Returns At CD Projekt (WSE:CDR) Are On The Way Up

CD Projekt S.A. to Report Fiscal Year 2024 Results on Mar 27, 2025

CD Projekt S.A. to Report First Half, 2025 Results on Aug 28, 2025

Market Participants Recognise CD Projekt S.A.'s (WSE:CDR) Earnings Pushing Shares 25% Higher

Investor sentiment improves as stock rises 17%

Price target increased by 7.1% to zł144

Third quarter 2024 earnings: EPS and revenues exceed analyst expectations

Why We're Not Concerned About CD Projekt S.A.'s (WSE:CDR) Share Price

Price target increased by 7.5% to zł134

Consensus EPS estimates increase by 10%

Earnings Beat: CD Projekt S.A. Just Beat Analyst Forecasts, And Analysts Have Been Updating Their Models

Second quarter 2024 earnings: EPS and revenues exceed analyst expectations

Consensus EPS estimates increase by 16%

CD Projekt (WSE:CDR) Is Experiencing Growth In Returns On Capital

Upcoming dividend of zł1.00 per share

CD Projekt S.A. Just Recorded A 43% EPS Beat: Here's What Analysts Are Forecasting Next

First quarter 2024 earnings: EPS exceeds analyst expectations

CD Projekt S.A., Annual General Meeting, Jun 14, 2024

CD Projekt S.A.'s (WSE:CDR) Popularity With Investors Is Clear

CD Projekt (WSE:CDR) Posted Healthy Earnings But There Are Some Other Factors To Be Aware Of

Dividend of zł1.00 announced

CD Projekt Recommends Dividend for 2023, Payable on June 27, 2024

CD Projekt S.A. (WSE:CDR) Shares Could Be 25% Above Their Intrinsic Value Estimate

Now 23% overvalued

CD Projekt (WSE:CDR) Is Investing Its Capital With Increasing Efficiency

Now 20% overvalued

Now 22% overvalued

Price target decreased by 7.7% to zł112

CD Projekt S.A. to Report First Half, 2024 Results on Aug 28, 2024

CD Projekt Releases Final, Ultimate Version of Cyberpunk 2077, Both in Boxed and Digital Form

Third quarter 2023 earnings: EPS and revenues exceed analyst expectations

Consensus EPS estimates increase by 13%

CD Projekt Receives Final Settlement Approval in US Class Action Lawsuit

New minor risk - Share price stability

CD Projekt to Lay Off 9% of Staff of Unit CD Projekt Red

New major risk - Revenue and earnings growth

New minor risk - Share price stability

Investor sentiment improves as stock rises 21%

CD Projekt S.A. Games to Release Cyberpunk 2077's Expansion Phantom Liberty on September 26

Consensus EPS estimates fall by 12%

Upcoming dividend of zł1.00 per share at 0.8% yield

First quarter 2023 earnings: EPS exceeds analyst expectations

CD Projekt S.A., Annual General Meeting, Jun 06, 2023

Investor sentiment deteriorates as stock falls 17%

the Rosen Law Firm, P.A. Announces Proposed Class Action Settlement on Behalf of Purchasers of CD Projekt S.A

CD Projekt S.A. to Report Fiscal Year 2022 Results on Mar 30, 2023

Third quarter 2022 earnings: EPS and revenues exceed analyst expectations

Consensus EPS estimates increase by 18%

CD Projekt S.A. Announces Resignation of Deputy CEO Marcin Iwinski, Effective December 31, 2022

Investor sentiment improved over the past week

CD Projekt S.A.(WSE:CDR) dropped from FTSE All-World Index (USD)

Investor sentiment improved over the past week

Price target decreased to zł111

Price target decreased to zł120

CD Projekt S.A. Approves Dividend for the Year 2021, Payable on July 12, 2022

Upcoming dividend of zł1.00 per share

Investor sentiment deteriorated over the past week

Price target decreased to zł135

Consensus revenue estimates fall by 13%

CD Projekt S.A., Annual General Meeting, Jun 28, 2022

First quarter 2022 earnings: EPS misses analyst expectations

Price target decreased to zł146

Consensus EPS estimates increase by 25%

Consensus revenue estimates fall by 17%

Investor sentiment deteriorated over the past week

Full year 2021 earnings: EPS exceeds analyst expectations while revenues lag behind

CD Projekt Games Signs Formal Settlement Agreement in US Class Action Suit