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 $238M
LTM EBITDA $114M
$5.3B
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 of $238M and a last 12-month EBITDA of $114M.
In the most recent fiscal year, CD Projekt achieved revenue of $316M and an EBITDA of $142M.
CD Projekt expects next 12-month revenue of XXX and NTM EBITDA of XXX
See CD Projekt valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $245M | $316M | XXX | XXX | XXX |
| Gross Profit | $164M | $182M | XXX | XXX | XXX |
| Gross Margin | 67% | 58% | XXX | XXX | XXX |
| EBITDA | $131M | $142M | XXX | XXX | XXX |
| EBITDA Margin | 54% | 45% | XXX | XXX | XXX |
| Net Profit | $53.6M | $89.1M | XXX | XXX | XXX |
| Net Margin | 22% | 28% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, CD Projekt's stock price is PLN 219 (or $56).
CD Projekt has current market cap of PLN 21.9B (or $5.6B), and EV of PLN 20.8B (or $5.3B).
See CD Projekt trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $5.3B | $5.6B | XXX | XXX | XXX | XXX | $1.05 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, CD Projekt has market cap of $5.6B and EV of $5.3B.
CD Projekt's trades at 22.4x LTM EV/Revenue multiple, and 46.7x LTM EBITDA.
Analysts estimate CD Projekt's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for CD Projekt and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $5.3B | XXX | XXX | XXX |
| EV/Revenue | 16.9x | XXX | XXX | XXX |
| EV/EBITDA | 37.6x | XXX | XXX | XXX |
| P/E | 45.4x | XXX | XXX | XXX |
| P/E/Growth | -4.4x | XXX | XXX | XXX |
| EV/FCF | 74.2x | 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.
Sign UpCD Projekt's NTM/LTM revenue growth is -6%
CD Projekt's revenue per employee for the last fiscal year averaged $0.5M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, CD Projekt's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate CD Projekt's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for CD Projekt and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 29% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 45% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 8% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 39% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.5M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 20% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 14% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 32% | XXX | 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.
Sign Up| 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 $5.6B |
| What is the current revenue of CD Projekt? | CD Projekt's last 12-month revenue is $238M. |
| What is the current EBITDA of CD Projekt? | CD Projekt's last 12-month EBITDA is $114M. |
| What is the current EV/Revenue multiple of CD Projekt? | Current revenue multiple of CD Projekt is 22.4x. |
| What is the current EV/EBITDA multiple of CD Projekt? | Current EBITDA multiple of CD Projekt is 46.7x. |
| What is the current revenue growth of CD Projekt? | CD Projekt revenue growth between 2023 and 2024 was 29%. |
| Is CD Projekt profitable? | Yes, CD Projekt is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
