CD Projekt S.A.

WSE:CDR Stock Report

Market Cap: zł15.6b

CD Projekt Valuation

Is CDR undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CDR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CDR (PLN156.25) is trading above our estimate of fair value (PLN23.91)

Significantly Below Fair Value: CDR is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CDR?

Key metric: As CDR is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CDR. This is calculated by dividing CDR's market cap by their current earnings.
What is CDR's PE Ratio?
PE Ratio27.8x
Earningszł560.89m
Market Capzł15.61b

Price to Earnings Ratio vs Peers

How does CDR's PE Ratio compare to its peers?

The above table shows the PE ratio for CDR vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average14.3x
PLW PlayWay
14.2x-6.9%zł1.8b
HUG Huuuge
3.2x-28.9%zł921.5m
TEN Ten Square Games
10.1x0.9%zł512.8m
BLO Bloober Team
29.6xn/azł443.5m
CDR CD Projekt
27.8x17.1%zł15.6b

Price-To-Earnings vs Peers: CDR is expensive based on its Price-To-Earnings Ratio (27.8x) compared to the peer average (14.3x).

Price to Earnings Ratio vs Industry

How does CDR's PE Ratio compare vs other companies in the PL Entertainment Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
CDR 27.8xIndustry Avg. 12.8xNo. of Companies5PE0816243240+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: CDR is expensive based on its Price-To-Earnings Ratio (27.8x) compared to the Polish Entertainment industry average (12.8x).

Price to Earnings Ratio vs Fair Ratio

What is CDR's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CDR PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio27.8x
Fair PE Ratio19.6x

Price-To-Earnings vs Fair Ratio: CDR is expensive based on its Price-To-Earnings Ratio (27.8x) compared to the estimated Fair Price-To-Earnings Ratio (19.6x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst CDR forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Currentzł156.25
zł134.72
-13.8%
25.6%zł205.00zł85.00n/a18
Nov ’25zł160.75
zł134.72
-16.2%
25.6%zł205.00zł85.00n/a18
Oct ’25zł171.60
zł134.72
-21.5%
25.6%zł205.00zł85.00n/a18
Sep ’25zł183.10
zł129.00
-29.5%
27.1%zł207.00zł85.00n/a18
Aug ’25zł160.10
zł119.47
-25.4%
25.1%zł170.00zł80.00n/a19
Jul ’25zł138.30
zł115.21
-16.7%
24.6%zł170.00zł80.00n/a19
Jun ’25zł130.30
zł111.06
-14.8%
25.3%zł170.00zł80.00n/a18
May ’25zł118.50
zł112.59
-5.0%
26.0%zł178.00zł80.00n/a17
Apr ’25zł116.90
zł112.00
-4.2%
26.6%zł178.00zł80.00n/a17
Mar ’25zł110.35
zł112.00
+1.5%
26.6%zł178.00zł80.00n/a17
Feb ’25zł104.80
zł112.00
+6.9%
26.6%zł178.00zł80.00n/a17
Jan ’25zł115.00
zł114.06
-0.8%
25.9%zł178.00zł83.00n/a16
Dec ’24zł111.00
zł120.50
+8.6%
26.9%zł185.00zł83.00n/a16
Nov ’24zł105.00
zł120.09
+14.4%
28.4%zł185.00zł80.00zł160.7516
Oct ’24zł125.20
zł125.06
-0.1%
26.1%zł185.00zł80.00zł171.6016
Sep ’24zł150.45
zł121.81
-19.0%
30.5%zł207.00zł80.00zł183.1016
Aug ’24zł160.80
zł121.44
-24.5%
30.2%zł207.00zł80.00zł160.1016
Jul ’24zł154.85
zł115.19
-25.6%
27.4%zł207.00zł80.00zł138.3016
Jun ’24zł124.00
zł114.56
-7.6%
27.3%zł207.00zł80.00zł130.3016
May ’24zł113.30
zł113.53
+0.2%
27.0%zł207.00zł80.00zł118.5017
Apr ’24zł111.22
zł117.47
+5.6%
28.0%zł215.00zł77.00zł116.9017
Mar ’24zł132.26
zł118.65
-10.3%
27.3%zł215.00zł77.00zł110.3517
Feb ’24zł138.28
zł119.22
-13.8%
28.0%zł215.00zł77.00zł104.8018
Jan ’24zł129.64
zł115.89
-10.6%
28.6%zł214.00zł75.00zł115.0018
Dec ’23zł123.58
zł118.33
-4.2%
31.1%zł214.00zł75.00zł111.0018
Nov ’23zł127.10
zł103.32
-18.7%
38.2%zł214.00zł55.00zł105.0019

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

QubicGames

zł14.6m

Engages in the development and publishing of games in Poland and internationally.

QUB

zł1.50

7D

-4.5%

1Y

-34.2%

Legimi

zł88.8m

Provides access to e-books and audiobooks on subscription basis.

LEG

zł43.80

7D

3.8%

1Y

68.5%

Artifex Mundi

zł197.5m

Develops and publishes computer games worldwide.

ART

zł16.50

7D

-4.9%

1Y

-8.3%