As of 2025-06-20, 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 270.30 PLN, the upside of CD Projekt SA is -48.54%.
With the market price of 270.30 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 48.54%.
Peter Lynch's formula is:
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 | ||||||
| 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | 1,150.15 | 208.91 | 346.49 | 481.11 | 469.87 | 531.31 |
| YoY growth | 556.05% | -81.84% | 65.86% | 38.85% | -2.33% | 115.32% |
| Market Cap (mil) | 27,005.67 |
| P/E | 48.58x |
| Forward P/E | 67.40x |
| EPS | 5.56 |
| Avg earnings growth rate | 115.32% |
| TTM earnings | 555.88 |