What is the intrinsic value of CIG.WA?

As of 2025-07-06, the Intrinsic Value of CI Games SA (CIG.WA) is 1.06 PLN. This CIG.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.27 PLN, the upside of CI Games SA is -53.30%.

The range of the Intrinsic Value is 0.78 - 1.84 PLN

Is CIG.WA undervalued or overvalued?

Based on its market price of 2.27 PLN and our intrinsic valuation, CI Games SA (CIG.WA) is overvalued by 53.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.78 - 1.84	1.06	-53.3%
DCF (Growth 10y)	0.54 - 1.03	0.67	-70.3%
DCF (EBITDA 5y)	1.09 - 1.57	1.30	-42.9%
DCF (EBITDA 10y)	0.90 - 1.33	1.08	-52.5%
Fair Value	-0.77 - -0.77	-0.77	-133.91%
P/E	(0.30) - (0.45)	(0.35)	-115.6%
EV/EBITDA	0.91 - 1.88	1.34	-40.8%
EPV	(0.80) - (1.02)	(0.91)	-140.2%
DDM - Stable	(0.34) - (1.07)	(0.70)	-130.9%
DDM - Multi	0.18 - 0.45	0.26	-88.5%