CDR.WA
CD Projekt SA
Price:  
274 
PLN
Volume:  
150,786
Poland | Entertainment

CDR.WA Fair Value

-49.2 %
Upside

What is the fair value of CDR.WA?

As of 2025-07-09, the Fair Value of CD Projekt SA (CDR.WA) is 139.09 PLN. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 274 PLN, the upside of CD Projekt SA is -49.2%.

Is CDR.WA a good investment?

With the market price of 274 PLN and our fair value calculation, CD Projekt SA (CDR.WA) is not a good investment. Investing in CDR.WA stocks now will result in a potential loss of 49.2%.

274 PLN
Stock Price
139.09 PLN
Fair Price
FAIR VALUE CALCULATION

CDR.WA Fair Value

Peter Lynch's formula is:

CDR.WA Fair Value
= Earnings Growth Rate x TTM EPS
CDR.WA Fair Value
= 25 x 5.56
CDR.WA Fair Value
= 139.09

The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.

Historical Earnings
12-202012-202112-202212-202312-20245Y Avg
Net income1,150.15208.91346.49481.11469.87531
YoY growth556%-81.8%65.9%38.9%-2.3%115.3%

CDR.WA Fair Value - Peers Benchmarking

Market Cap (mil)EPS Fair Value Upside
a
Embracer Group AB23,28527.6689.9540.3%
Paradox Interactive AB (publ)20,3535.5137.63-28.6%
Rovio Entertainment Oyj7070.35.2-43.9%
MEDIA AND GAMES INVEST PLC6170.20.78-79.8%
Playway SA1,96724.9622.36108.8%
Team17 Group PLC295-0.2-2.31-101.1%
Stillfront Group AB (publ)3,590-14.2-70.87-1122.7%
Frontier Developments PLC12744220.12-36.7%
Ten Square Games SA54211.8295.61253.6%
Enad Global 7 AB (publ)1,214-3-15.24-211.2%

CDR.WA Fair Value - Key Data

Market Cap (mil)27,375
P/E49.2x
Forward P/E68.3x
EPS5.56
Avg earnings growth rate115.3%
TTM earnings556

CDR.WA Fair Value - Formula's Origin

Peter Lynch is one of the most legendary investors/fund managers of all time. His philosophy for stock investing is very simple and straightforward: he invests in stocks that are undervalued, meaning its P/E is less than or equal to its earnings growth rate. He believes that if a stock is trading at its fair value, the PEG ratio, which was also invented by him, should be 1.

Therefore, his formula to determine a company's fair value is:

Peter Lynch Fair Value = Earnings Growth Rate * EPS * PEG

PEG is set to 1 so we can ignore it in the calculation. Based on the formula, if the earnings growth rate of a company is 15%, Peter Lynch is willing to buy its share up to P/E = 15.