CD Projekt - Public Comps and Valuation Multiples

CD Projekt Overview

About CD Projekt

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 international 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.

Founded

1994

HQ

Employees

634

Website

cdprojekt.com

Sectors

Gaming - Console & PC
Content Production

Financials

LTM Revenue $282M

LTM EBITDA $129M

EV

$6.6B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

CD Projekt Financials

As of November 2025, CD Projekt reported last 12-month revenue of $282M and EBITDA of $129M.

In the same period, CD Projekt generated $226M in LTM gross profit and $110M in net income.

See CD Projekt valuation multiples based on analyst estimates

CD Projekt P&L

In the most recent fiscal year, CD Projekt reported revenue of $274M and EBITDA of $125M.

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	$282M	XXX	$274M	XXX	XXX	XXX
Gross Profit	$226M	XXX	$205M	XXX	XXX	XXX
Gross Margin	80%	XXX	75%	XXX	XXX	XXX
EBITDA	$129M	XXX	$125M	XXX	XXX	XXX
EBITDA Margin	46%	XXX	46%	XXX	XXX	XXX
EBIT	$110M	XXX	$103M	XXX	XXX	XXX
EBIT Margin	39%	XXX	37%	XXX	XXX	XXX
Net Profit	$110M	XXX	$131M	XXX	XXX	XXX
Net Margin	39%	XXX	48%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for CD Projekt including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $282M. EBITDA for the last twelve months was $129M. In the most recent fiscal year, CD Projekt achieved $274M in revenue and $125M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$282M	Analyst estimates available to subscribers	$274M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$226M	Analyst estimates available to subscribers	$205M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	80.1% gross margin	Analyst estimates available to subscribers	74.9% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$129M	Analyst estimates available to subscribers	$125M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	45.7% EBITDA margin	Analyst estimates available to subscribers	45.5% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$110M	Analyst estimates available to subscribers	$103M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	38.8% EBIT margin	Analyst estimates available to subscribers	37.4% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$110M	Analyst estimates available to subscribers	$131M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	39.0% net profit margin	Analyst estimates available to subscribers	47.7% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for CD Projekt

This financial data table provides comprehensive performance metrics for CD Projekt, a company based in Poland. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

CD Projekt generated $282M in revenue over the last twelve months.
The company achieved $129M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $226M.
Net income over the last twelve months reached $110M.

Fiscal Year Performance

In the most recent fiscal year, CD Projekt reported $274M in total revenue.
Fiscal year EBITDA was $125M.
The company maintained a gross profit margin of 74.9% in the most recent fiscal year.
EBITDA margin for the fiscal year was 45.5%.
Net profit margin reached 47.7% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for CD Projekt. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

CD Projekt Stock Performance

CD Projekt has current market cap of PLN 24.7B (or $6.9B), and EV of PLN 23.8B (or $6.6B).

Market Cap Evolution

CD Projekt Stock Data

As of December 12, 2025, CD Projekt's stock price is PLN 248 (or $69).

See CD Projekt trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$6.6B	$6.9B	XXX	XXX	XXX	XXX	$1.20

Benchmark Trading Valuation Multiples by Industry

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 Trial

CD Projekt Valuation Multiples

CD Projekt's trades at 24.1x EV/Revenue multiple, and 53.0x EV/EBITDA.

See valuation multiples for CD Projekt and 15K+ public comps

CD Projekt Financial Valuation Multiples

As of December 12, 2025, CD Projekt has market cap of $6.9B and EV of $6.6B.

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 62.6x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$6.9B	XXX	$6.9B	XXX	XXX	XXX
EV (current)	$6.6B	XXX	$6.6B	XXX	XXX	XXX
EV/Revenue	23.4x	XXX	24.1x	XXX	XXX	XXX
EV/EBITDA	51.3x	XXX	53.0x	XXX	XXX	XXX
EV/EBIT	60.4x	XXX	64.5x	XXX	XXX	XXX
EV/Gross Profit	29.3x	XXX	n/a	XXX	XXX	XXX
P/E	62.6x	XXX	52.7x	XXX	XXX	XXX
EV/FCF	3855.2x	XXX	136.7x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get CD Projekt Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

CD Projekt Margins & Growth Rates

CD Projekt's last 12 month revenue growth is -6%

CD Projekt's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $0.2M for the same period.

CD Projekt's rule of 40 is 39% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

CD Projekt's rule of X is 31% (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 15K+ public comps

CD Projekt Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	-6%	XXX	-2%	XXX	XXX	XXX
EBITDA Margin	46%	XXX	46%	XXX	XXX	XXX
EBITDA Growth	-18%	XXX	-9%	XXX	XXX	XXX
Rule of 40	39%	XXX	40%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	31%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.4M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.2M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	14%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	8%	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	38%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial