|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 280.60 PLN | +2.18% |
|
+16.63% | +16.43% |
| Jan. 09 | CD Projekt raises target after GOG sale |  |
| Dec. 30 | Sadif Investment Analytics Trims CD Projekt's PT, Keeps at Buy | MT |
Company Valuation: CD PROJEKT S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 27,650 | 19,433 | 13,064 | 11,490 | 19,128 | 28,035 | 28,035 | - |
| Change | - | -29.72% | -32.77% | -12.05% | 66.48% | 46.57% | 0% | - |
| Enterprise Value (EV) 1 | 26,835 | 18,495 | 12,198 | 10,631 | 17,958 | 26,729 | 26,935 | 25,192 |
| Change | - | -31.08% | -34.05% | -12.85% | 68.92% | 48.84% | 0.77% | -6.47% |
| P/E ratio | 23.9x | 93.2x | 37.7x | 24x | 40.9x | 65.8x | 80.8x | 15.6x |
| PBR | 12.6x | 10.3x | - | 4.8x | 6.83x | 9.04x | 8.29x | 5.71x |
| PEG | - | -1.1x | 0.6x | 0.6x | -16.36x | -7.42x | -4.4x | 0x |
| Capitalization / Revenue | 12.9x | 21.9x | 13.7x | 9.34x | 19.4x | 27.8x | 31x | 7.6x |
| EV / Revenue | 12.5x | 20.8x | 12.8x | 8.64x | 18.2x | 26.5x | 29.8x | 6.83x |
| EV / EBITDA | 18.8x | 54.8x | 24.7x | 14.9x | 37x | 54.3x | 69.4x | 9.81x |
| EV / EBIT | 23.2x | 79.4x | 32.3x | 22.7x | 49.1x | 65.7x | 90.8x | 13.6x |
| EV / FCF | 38.7x | 23.6x | 81.4x | 37.8x | 103x | -256x | -105x | 19.6x |
| FCF Yield | 2.58% | 4.24% | 1.23% | 2.64% | 0.97% | -0.39% | -0.95% | 5.11% |
| Dividend per Share 2 | 5 | 5 | - | 1 | 1 | 0.9746 | 0.9304 | 1.926 |
| Rate of return | 1.82% | 2.59% | - | 0.87% | 0.52% | 0.35% | 0.33% | 0.69% |
| EPS 2 | 11.49 | 2.07 | 3.44 | 4.8 | 4.68 | 4.265 | 3.474 | 17.98 |
| Distribution rate | 43.5% | 242% | - | 20.8% | 21.4% | 22.9% | 26.8% | 10.7% |
| Net sales 1 | 2,139 | 888.2 | 952.6 | 1,230 | 985 | 1,007 | 905.4 | 3,690 |
| EBITDA 1 | 1,425 | 337.6 | 494.8 | 714.1 | 485.3 | 492.6 | 388.3 | 2,568 |
| EBIT 1 | 1,157 | 232.9 | 377.3 | 469 | 365.5 | 406.6 | 296.5 | 1,847 |
| Net income 1 | 1,154 | 208.9 | 347.1 | 481.1 | 469.9 | 417.6 | 327.3 | 1,762 |
| Net Debt 1 | -815.2 | -937.5 | -866.2 | -858.9 | -1,170 | -1,306 | -1,100 | -2,843 |
| Reference price 2 | 274.70 | 192.90 | 129.64 | 115.00 | 191.45 | 280.60 | 280.60 | 280.60 |
| Nbr of stocks (in thousands) | 100,655 | 100,739 | 100,771 | 99,911 | 99,911 | 99,911 | 99,911 | - |
| Announcement Date | 4/22/21 | 4/14/22 | 3/30/23 | 3/28/24 | 3/24/25 | - | - | - |
1PLN in Million2PLN
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 65.79x | 26.54x | 54.26x | 0.35% | 7.7B | |
| 60.83x | 33.66x | 42.74x | -.--% | 192B | |
| 17.9x | 5.18x | 10.46x | -.--% | 124B | |
| 49.25x | 7.81x | 19.56x | -.--% | 56.22B | |
| 49.03x | 6.26x | 17.14x | 0.38% | 50.94B | |
| 64.45x | 4.74x | 14.73x | -.--% | 49.14B | |
| 29.98x | 6.72x | 16.97x | 0.75% | 44.79B | |
| 437.06x | 11.29x | 46.2x | -.--% | 41.74B | |
| 28.35x | 7.19x | 14.58x | -.--% | 19.83B | |
| Average | 89.18x | 12.15x | 26.29x | 0.16% | 65.17B | |
| Weighted average by Cap. | 73.31x | 15.72x | 26.60x | 0.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- CDR Stock
- Valuation CD PROJEKT S.A.
Select your edition
All financial news and data tailored to specific country editions
