The Discounted Cash Flow (DCF) valuation of CD Projekt SA (CDR.WA) is 65.14 PLN. With the latest stock price at 274.00 PLN, the upside of CD Projekt SA based on DCF is -76.2%.
Based on the latest price of 274.00 PLN and our DCF valuation, CD Projekt SA (CDR.WA) is a sell. selling CDR.WA stocks now will result in a potential gain of 76.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 11.1% | 9.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 48.86 - 102.65 | 65.14 |
| Upside | -82.2% - -62.5% | -76.2% |