Switch theme
Sign up to access all valuation multiples
CD Projekt SA is the holding company of CD Projekt capital group. The firm with its subsidiary develops and publishes videogames for hardware platforms such as Steam, PlayStation Store, Xbox Games Store, Nintendo, App Store, Humble Bundle, Origin, and its own proprietary GOG.com platform. It is also involved in global digital videogame distribution. The firm has CD Projekt Red and GOG.com segments. It derives the majority of its revenues from CD Projekt Red segment.
1994
615
LTM Revenue $242M
LTM EBITDA $116M
$5.6B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
CD Projekt has a last 12-month revenue (LTM) of $242M and a last 12-month EBITDA of $116M.
In the most recent fiscal year, CD Projekt achieved revenue of $326M and an EBITDA of $147M.
CD Projekt expects next 12-month revenue of XXX and NTM EBITDA of XXX
See CD Projekt valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $242M | XXX | $326M | XXX | XXX | XXX |
| Gross Profit | $190M | XXX | $225M | XXX | XXX | XXX |
| Gross Margin | 78% | XXX | 69% | XXX | XXX | XXX |
| EBITDA | $116M | XXX | $147M | XXX | XXX | XXX |
| EBITDA Margin | 48% | XXX | 45% | XXX | XXX | XXX |
| EBIT | $80.2M | XXX | $120M | XXX | XXX | XXX |
| EBIT Margin | 33% | XXX | 37% | XXX | XXX | XXX |
| Net Profit | $100M | XXX | $128M | XXX | XXX | XXX |
| Net Margin | 41% | XXX | 39% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, CD Projekt's stock price is PLN 222 (or $59).
CD Projekt has current market cap of PLN 22.2B (or $5.9B), and EV of PLN 21.0B (or $5.6B).
See CD Projekt trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $5.6B | $5.9B | XXX | XXX | XXX | XXX | $1.07 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, CD Projekt has market cap of $5.9B and EV of $5.6B.
CD Projekt's trades at 17.1x EV/Revenue multiple, and 37.9x EV/EBITDA.
Equity research analysts estimate CD Projekt's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
CD Projekt has a P/E ratio of 58.7x.
See valuation multiples for CD Projekt and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $5.9B | XXX | $5.9B | XXX | XXX | XXX |
| EV (current) | $5.6B | XXX | $5.6B | XXX | XXX | XXX |
| EV/Revenue | 23.0x | XXX | 17.1x | XXX | XXX | XXX |
| EV/EBITDA | 48.0x | XXX | 37.9x | XXX | XXX | XXX |
| EV/EBIT | 69.4x | XXX | 46.4x | XXX | XXX | XXX |
| EV/Gross Profit | 29.3x | XXX | n/a | XXX | XXX | XXX |
| P/E | 58.7x | XXX | 46.1x | XXX | XXX | XXX |
| EV/FCF | 207.0x | XXX | 74.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialCD Projekt's last 12 month revenue growth is -4%
CD Projekt's revenue per employee in the last FY averaged $0.5M, while opex per employee averaged $0.2M for the same period.
CD Projekt's rule of 40 is 50% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
CD Projekt's rule of X is 38% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for CD Projekt and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | -4% | XXX | -11% | XXX | XXX | XXX |
| EBITDA Margin | 48% | XXX | 45% | XXX | XXX | XXX |
| EBITDA Growth | 1% | XXX | -14% | XXX | XXX | XXX |
| Rule of 40 | 50% | XXX | 41% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 38% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.5M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 20% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 32% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| Trophy Games | XXX | XXX | XXX | XXX | XXX | XXX |
| Remedy Entertainment | XXX | XXX | XXX | XXX | XXX | XXX |
| Boyaa Interactive | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
CD Projekt acquired XXX companies to date.
Last acquisition by CD Projekt was XXXXXXXX, XXXXX XXXXX XXXXXX . CD Projekt acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was CD Projekt founded? | CD Projekt was founded in 1994. |
| Where is CD Projekt headquartered? | CD Projekt is headquartered in Poland. |
| How many employees does CD Projekt have? | As of today, CD Projekt has 615 employees. |
| Is CD Projekt publicy listed? | Yes, CD Projekt is a public company listed on WAR. |
| What is the stock symbol of CD Projekt? | CD Projekt trades under CDR ticker. |
| When did CD Projekt go public? | CD Projekt went public in 2002. |
| Who are competitors of CD Projekt? | Similar companies to CD Projekt include e.g. Azerion Group, PlaySide Studios, Trophy Games, Remedy Entertainment. |
| What is the current market cap of CD Projekt? | CD Projekt's current market cap is $5.9B |
| What is the current revenue of CD Projekt? | CD Projekt's last 12 months revenue is $242M. |
| What is the current revenue growth of CD Projekt? | CD Projekt revenue growth (NTM/LTM) is -4%. |
| What is the current EV/Revenue multiple of CD Projekt? | Current revenue multiple of CD Projekt is 23.0x. |
| Is CD Projekt profitable? | Yes, CD Projekt is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of CD Projekt? | CD Projekt's last 12 months EBITDA is $116M. |
| What is CD Projekt's EBITDA margin? | CD Projekt's last 12 months EBITDA margin is 48%. |
| What is the current EV/EBITDA multiple of CD Projekt? | Current EBITDA multiple of CD Projekt is 48.0x. |
| What is the current FCF of CD Projekt? | CD Projekt's last 12 months FCF is $26.9M. |
| What is CD Projekt's FCF margin? | CD Projekt's last 12 months FCF margin is 11%. |
| What is the current EV/FCF multiple of CD Projekt? | Current FCF multiple of CD Projekt is 207.0x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
