The Discounted Cash Flow (DCF) valuation of CI Games SA (CIG.WA) is 1.06 PLN. With the latest stock price at 2.27 PLN, the upside of CI Games SA based on DCF is -53.3%.
Based on the latest price of 2.27 PLN and our DCF valuation, CI Games SA (CIG.WA) is a sell. selling CIG.WA stocks now will result in a potential gain of 53.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.7% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.78 - 1.84 | 1.06 |
| Upside | -65.6% - -18.8% | -53.3% |