As of 2025-07-09, the Intrinsic Value of CD Projekt SA (CDR.WA) is 65.14 PLN. This CDR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 274.00 PLN, the upside of CD Projekt SA is -76.20%.
The range of the Intrinsic Value is 48.86 - 102.65 PLN
Based on its market price of 274.00 PLN and our intrinsic valuation, CD Projekt SA (CDR.WA) is overvalued by 76.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.86 - 102.65 | 65.14 | -76.2% |
| DCF (Growth 10y) | 58.61 - 118.27 | 76.84 | -72.0% |
| DCF (EBITDA 5y) | 28.04 - 31.71 | 30.35 | -88.9% |
| DCF (EBITDA 10y) | 40.18 - 47.63 | 44.18 | -83.9% |
| Fair Value | 139.09 - 139.09 | 139.09 | -49.24% |
| P/E | 36.25 - 128.86 | 68.47 | -75.0% |
| EV/EBITDA | 17.35 - 44.37 | 25.97 | -90.5% |
| EPV | 45.56 - 58.91 | 52.24 | -80.9% |
| DDM - Stable | 47.92 - 142.29 | 95.10 | -65.3% |
| DDM - Multi | 40.18 - 94.20 | 56.50 | -79.4% |
| Market Cap (mil) | 27,375.34 |
| Beta | 0.59 |
| Outstanding shares (mil) | 99.91 |
| Enterprise Value (mil) | 27,180.01 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.82% |
| Cost of Debt | 5.05% |
| WACC | 9.82% |