Subscribe

CD Projekt S.A. (CDR.WA)

PLN231.60 +0.60 (+0.26%)
PL WSE Technology Electronic Gaming & Multimedia
Address ul. Jagiellonska 74 03-301
Warsaw, PL
CEO Adam Konrad Badowski
IPO 2000-01-03
ISIN PLOPTTC00011

Explore sections of this company profile

Also trades on Berlin Stock Exchange · 7CD.BE (EUR) Frankfurt Stock Exchange · 7CD.F (EUR) Other OTC · OTGLF (USD) Other OTC · OTGLY (USD) Warsaw Stock Exchange · CDR.WA (PLN)
Description

CD Projekt S.A., alongside its affiliated companies, operates as a global entity specializing in the creation, publication, and digital distribution of video games for both personal computers and consoles. The company organizes its operations into two main divisions: CD PROJEKT RED and GOG.com. Its distinguished portfolio of titles includes the entire Witcher saga – encompassing The Witcher, The Witcher 2: Assassins of Kings, The Witcher 3: Wild Hunt, Thronebreaker: The Witcher Tales, and Gwent: The Witcher Card Game – as well as the critically acclaimed Cyberpunk 2077. Furthermore, CD Projekt S.A. facilitates the sale and delivery of digital games through its proprietary GOG.com distribution platform and the GOG GALAXY application. The firm extends its market reach across Europe, North America, South America, Asia, Australia, and Africa. Established in 2001, CD Projekt S.A. is headquartered in Warsaw, Poland.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
PLN231.60 +0.60 (+0.26%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
386.9K
Beta
0.40
Float Shares
64.96M
Free Float %
65.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.93% -10.54% -15.60% -4.16% -9.28% -3.77% +5.01% +91.91% +37.85% +766.62% +4.47%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
231.60
DCF (Unlevered) 158.01 -31.8%
DCF (Levered) 264.51 +14.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 31% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 4 0
Hold 3 0
Sell 6 0
Strong Sell 2 0
Quality scores
Altman Z-Score
61.67
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    -12.0% Q1'26: -15.6% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    +11.5% Q1'26: +23.5% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +55.7% Q1'26: -9.0% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +53.3% Q1'26: +59.2% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +16.7% Q1'26: +14.9% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +0.4% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    0.05× Q1'26: 0.04× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.50) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 158.01 Current price: 231.60
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
7 Rev. Ana.
6 EPS Ana.
Dec 2027
12 Rev. Ana.
10 EPS Ana.
Dec 2028
8 Rev. Ana.
4 EPS Ana.
Dec 2029
7 Rev. Ana.
2 EPS Ana.
Dec 2030
7 Rev. Ana.
2 EPS Ana.
Revenue
798.01M
est: 780.29M (+2.3%)
584.02M
est: 498.51M (+17.2%)
463.26M
est: 455.00M (+1.8%)
362.90M
est: 360.39M (+0.7%)
521.27M
est: 457.36M (+14.0%)
2.14B
est: 2.34B (-8.5%)
888.17M
est: 849.27M (+4.6%)
952.58M
est: 907.06M (+5.0%)
1.23B
est: 1.33B (-7.5%)
985.03M
est: 903.10M (+9.1%)
866.99M
est: 994.55M (-12.8%)
829.09M
794.78M – 851.40M
-16.6% YoY
2.72B
2.22B – 3.99B
+228.0% YoY
2.79B
2.67B – 2.91B
+2.6% YoY
4.51B
3.80B – 6.26B
+61.8% YoY
3.95B
3.33B – 5.49B
-12.4% YoY
EBITDA
521.89M
est: 404.77M (+28.9%)
348.31M
est: 258.60M (+34.7%)
252.32M
est: 236.03M (+6.9%)
139.68M
est: 186.95M (-25.3%)
227.20M
est: 237.25M (-4.2%)
1.44B
est: 1.21B (+18.3%)
329.12M
est: 440.55M (-25.3%)
514.32M
est: 470.52M (+9.3%)
553.33M
est: 673.78M (-17.9%)
553.95M
est: 457.58M (+21.1%)
529.51M
est: 503.92M (+5.1%)
420.08M
402.70M – 431.38M
-16.6% YoY
1.38B
1.13B – 2.02B
+228.0% YoY
1.41B
1.35B – 1.48B
+2.6% YoY
2.29B
1.93B – 3.17B
+61.8% YoY
2.00B
1.69B – 2.78B
-12.4% YoY
EBIT
421.63M
est: 295.63M (+42.6%)
311.95M
est: 188.87M (+65.2%)
247.42M
est: 172.39M (+43.5%)
123.05M
est: 136.54M (-9.9%)
189.75M
est: 173.28M (+9.5%)
1.17B
est: 885.98M (+31.6%)
221.91M
est: 321.76M (-31.0%)
393.70M
est: 343.66M (+14.6%)
539.36M
est: 500.68M (+7.7%)
431.15M
est: 340.02M (+26.8%)
462.28M
est: 374.46M (+23.5%)
312.16M
299.24M – 320.56M
-16.6% YoY
1.02B
836.26M – 1.50B
+228.0% YoY
1.05B
1.00B – 1.10B
+2.6% YoY
1.70B
1.43B – 2.36B
+61.8% YoY
1.49B
1.25B – 2.07B
-12.4% YoY
Net Income
342.43M
est: 391.56M (-12.5%)
250.51M
est: 245.98M (+1.8%)
200.27M
est: 197.77M (+1.3%)
109.33M
est: 108.78M (+0.5%)
175.32M
est: 142.50M (+23.0%)
1.15B
est: 1.30B (-11.0%)
208.91M
est: 202.60M (+3.1%)
347.09M
est: 324.62M (+6.9%)
481.11M
est: 560.89M (-14.2%)
469.87M
est: 454.82M (+3.3%)
526.83M
est: 515.85M (+2.1%)
302.33M
256.74M – 347.92M
-41.4% YoY
1.78B
929.92M – 1.88B
+489.0% YoY
1.23B
1.08B – 1.98B
-30.9% YoY
816.77M
649.47M – 1.23B
-33.6% YoY
— – —
-100.0% YoY
SGA
122.90M
est: 261.47M (-53.0%)
163.13M
est: 167.05M (-2.3%)
142.90M
est: 152.47M (-6.3%)
143.79M
est: 120.76M (+19.1%)
182.45M
est: 153.26M (+19.1%)
474.45M
est: 783.62M (-39.5%)
371.17M
est: 284.59M (+30.4%)
297.89M
est: 303.95M (-2.0%)
410.30M
est: 476.88M (-14.0%)
383.68M
est: 323.86M (+18.5%)
294.25M
est: 356.66M (-17.5%)
297.32M
285.02M – 305.32M
-16.6% YoY
975.16M
796.51M – 1.43B
+228.0% YoY
1.00B
955.85M – 1.04B
+2.6% YoY
1.62B
1.36B – 2.25B
+61.8% YoY
1.42B
1.19B – 1.97B
-12.4% YoY
EPS
3.61
est: 3.90 (-7.4%)
2.63
est: 2.45 (+7.4%)
2.08
est: 1.97 (+5.7%)
1.14
est: 1.08 (+5.3%)
1.82
est: 1.42 (+28.3%)
11.92
est: 12.90 (-7.6%)
2.07
est: 2.02 (+2.7%)
3.45
est: 3.14 (+10.0%)
4.80
est: 5.61 (-14.5%)
4.70
est: 3.38 (+39.1%)
5.28
est: 4.16 (+26.9%)
3.00
2.55 – 3.45
-27.9% YoY
12.18
9.22 – 18.69
+306.0% YoY
14.08
10.75 – 19.66
+15.6% YoY
8.10
6.44 – 12.18
-42.5% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-28 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-27 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-26 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-25 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-22 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-21 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-20 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-19 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-18 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-15 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-14 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-13 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-12 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-11 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-08 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-07 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-06 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-05 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-05-04 A- 4/5 4/5 4/5 5/5 4/5 2/5 1/5
2026-04-30 A- 4/5 4/5 4/5 5/5 4/5 2/5 2/5
2026-04-29 A- 4/5 4/5 4/5 5/5 4/5 2/5 2/5
2026-04-28 A- 4/5 4/5 4/5 5/5 4/5 2/5 2/5
2026-04-27 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-04-24 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-04-23 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-04-22 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-04-21 B+ 3/5 4/5 4/5 5/5 3/5 1/5 2/5
2026-04-20 B+ 3/5 4/5 4/5 5/5 3/5 1/5 2/5
2026-04-17 B+ 3/5 4/5 4/5 5/5 3/5 1/5 2/5
2026-04-16 B+ 3/5 4/5 4/5 5/5 3/5 1/5 2/5
2026-04-15 B+ 3/5 4/5 4/5 5/5 3/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
213.82M
OE per share TTM
2.12
Owner's Yield
0.92%
Maintenance CapEx ratio
175.59%
Maint CapEx / Avg PPE
16.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 160 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Global X Video Games & Esports ETF HERO 4.38% 2.76M 0.50%
2 VanEck Video Gaming and eSports ETF ESPO 3.97% 9.72M 0.55%
3 VanEck Video Gaming and eSports UCITS ETF ESPO.L 3.92% 22.89M 0.55%
4 iShares MSCI Poland UCITS ETF IPOL.L 3.07% 28.04M 0.74%
5 iShares MSCI Poland ETF EPOL 2.62% 17.41M 0.59%
6 Roundhill Video Games ETF NERD 2.39% 346.6K 0.50%
7 Amundi PEA MSCI Emerging Latin America Selection UCITS ETF - Acc PALAT.PA 0.97% 2.95M 0.30%
8 iShares STOXX Europe Small 200 UCITS ETF (DE) EXSE.DE 0.57% 3.93M 0.20%
9 Invesco STOXX Europe 600 Optimised Personal & Household Goods UCITS ETF SC04.DE 0.53% 245.7K 0.20%
10 iShares Digital Entertainment and Education UCITS ETF USD PLAY.AS 0.47% 321.0K 0.40%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
729.1K
Shares Outstanding
99.91M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Pawel Zawodny Joint Chief Operating Officer & Member of the Management Board 7M male
Piotr Karwowski Joint Chief Operating Officer & Member of the Management Board 7M male
Piotr Marcin Nielubowicz Chief Financial Officer & Vice President of the Management Board 7M male
Jeremiah Cohn Chief Marketing Officer & Member of Management Board 7M male
Adam Konrad Badowski Co-CEO & Member of the Management Board 7M male
Michal Andrzej Nowakowski Co-CEO & Member of the Management Board 7M male
Karolina Gnas IR Director female
Krystyna Cybulska Chief Accountant
Karolina Radziszewska Chief People Officer & Member of the Management Board female
Marcin Piotr Iwinski Co-Founder & Co-Chairman of Supervisory Board male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits