Creepy Jar SA (CRJ) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Creepy Jar SA stock PLN 184, price PLN 356, that is 48.2% below the price, quality 65 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range 234.74 PLN – 807.63 PLN · fair‑value band 152.46 PLN – 304.61 PLN · the 356.00 PLN price screens above the 184.30 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Creepy Jar in your weekly email
Every Wednesday you see whether Creepy Jar is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Creepy Jar S.A. develops and publishes computer games in Poland and internationally. Creepy Jar S.A. was founded in 2016 and is headquartered in Warsaw, Poland.
Stock analysis
Creepy Jar SA (CRJ) currently trades at 356.00 PLN, while our model-based Fair Value estimate is 184.30 PLN, 48% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 442.18 PLN per share, and 6 of the 26 models we run sit above the 356.00 PLN price.
Bear case: the Growth DCF group reads lowest at 94.82 PLN, and 20 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 152.46 PLN (bear) to 304.61 PLN (bull), the price of 356.00 PLN sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 65/100 (solid quality), in the Communication Services sector.
Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
Creepy Jar SA reported revenue of 29.8M PLN in FY2025 versus 46.1M PLN in FY2021, a compound −10.3%/yr. Reported net income was 17.2M PLN in FY2025, compounding −12.3%/yr from FY2021.
Key figures
Market cap 249M PLN (≈ $63.6M) Micro · P/E ratio 3.1 · P/S ratio 1.78 · EPS (TTM) 115.09 PLN · Dividend yield 3.1% · Net margin 57.6% · Return on equity 32.8% · Return on assets (EBIT) 23.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 88 out of 100 (low confidence).
What moves the price
The share trades about 52% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at −48%, CRJ screens richer than that median.
Fair Value models
Bear152.46 PLNFair Value 184.30 PLNBull304.61 PLN
Price 356.00 PLN · Downside -48.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (98.69 PLN per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−2.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.5%
Dividend (yield on the price)3.1%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.68% → 53%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+62.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Poland: IMF forecast 3.1% a year to 2030, 4.6% from 2016 to 2025) that is about +57.1% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Electronic Gaming & Multimedia · 164 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Creepy Jar SA Fair Value". https://www.fairvalue-calculator.com/stock/CRJ
Frequently asked questions
Is Creepy Jar SA (CRJ) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 184.30 PLN versus a price of 356.00 PLN, about 48% lower (overvalued).
What is the fair value of CRJ?
Our model-based fair value for Creepy Jar SA is 184.30 PLN (as of Nov 7, 2026), built from audited fundamentals. The current price: 356.00 PLN.
What is the quality score of CRJ?
Creepy Jar SA has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Creepy Jar SA (CRJ)?
Our model-based price target is the fair value of 184.30 PLN (as of Nov 7, 2026) from 26 valuation models. Cautious scenario 152.46 PLN, optimistic scenario 304.61 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the Creepy Jar SA stock forecast for 2026?
Our models put fair value at 184.30 PLN, about 48% lower versus a price of 356.00 PLN (overvalued). Cautious scenario 152.46 PLN, optimistic scenario 304.61 PLN. The calculation is refreshed regularly with new filings.
What is the revenue of Creepy Jar SA (CRJ)?
Creepy Jar SA reported trailing-twelve-month revenue of about 61.3M PLN (latest available figure, as of Nov 7, 2026).
Does Creepy Jar SA pay a dividend?
Creepy Jar SA currently shows a dividend yield of 3.12% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Creepy Jar SA (CRJ)?
Creepy Jar SA has a dividend yield of 3.1%.
What growth is priced into Creepy Jar SA (CRJ)?
For today's price to be fair in a discounted-cash-flow model, Creepy Jar SA would have to grow free cash flow by +62.0 % per year for five years (discount rate 12.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -4.6 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of CRJ use?
Our models discount Creepy Jar SA at 12.3 %: a base by market capitalisation (micro), damped by beta 0.60, country premium for Poland. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Creepy Jar SA that is +62.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.3 %) and the same formula as our fair value.
How much growth has Creepy Jar SA (CRJ) delivered so far?
Over the past 5 years revenue at Creepy Jar SA grew -4.6 % a year. The price currently implies free-cash-flow growth of +62.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Creepy Jar SA (CRJ) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Creepy Jar SA (+62.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Creepy Jar SA (CRJ)?
The free-cash-flow yield on the price is 0.41 %: that much free cash flow Creepy Jar SA produces per unit of market value. When it exceeds the discount rate of our models (12.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Creepy Jar SA (CRJ)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Creepy Jar SA it is 184.30 PLN per share (as of Nov 7, 2026), against a price of 356.00 PLN. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Creepy Jar SA stock overvalued or undervalued in 2026?
As of Nov 7, 2026, CRJ trades above its calculated fair value: price 356.00 PLN, fair value 184.30 PLN, a gap of about −48% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CRJ?
No. The price is what the market pays today (356.00 PLN); the fair value is what the company's own numbers justify (184.30 PLN). For Creepy Jar SA the two are 171.70 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is Creepy Jar SA worth?
The market values Creepy Jar SA at about 249M PLN (market capitalisation, as of Nov 7, 2026). Per share that is 356.00 PLN; our models calculate a fair value of 184.30 PLN per share.
What do the bullish and bearish scenarios say about CRJ?
Our models span a range for Creepy Jar SA: cautious scenario 152.46 PLN, base 184.30 PLN, optimistic 304.61 PLN per share (as of Nov 7, 2026, price 356.00 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CRJ?
Creepy Jar SA trades at a price-to-earnings ratio of 3.1 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 184.30 PLN is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2018 to 2025), reported earnings: 21.0. Other multiples: P/B 2.1, P/S 4.1, EV/EBITDA 4.9.
How solid is the balance sheet of Creepy Jar SA (CRJ)?
Balance-sheet figures for Creepy Jar SA (as of Nov 7, 2026): return on equity 32.8%. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is CRJ from its 52-week high?
Creepy Jar SA trades at 356.00 PLN, about 52% below its 52-week high of 738.00 PLN and 4% above the low of 342.00 PLN (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 184.30 PLN is for.
Which stocks are comparable to Creepy Jar SA?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Creepy Jar SA stock attractive at the current price?
The data as of Nov 7, 2026: price 356.00 PLN, calculated fair value 184.30 PLN (−48%), Quality Score 65/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CRJ calculated?
We run Creepy Jar SA through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 184.30 PLN builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Creepy Jar SA itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Creepy Jar SA (CRJ)?
The closing price on Nov 6, 2026 was 356.00 PLN. Our model-based fair value is 184.30 PLN, about 48% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Creepy Jar SA right now?
The price sits above even our optimistic bull case (304.61 PLN). The favourable scenario is already priced in. Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (152.46 PLN to 304.61 PLN) leaves room in how you read the outcome.
Key figures of Creepy Jar SA
How large is the market capitalisation of Creepy Jar SA (CRJ)?
The market capitalisation of Creepy Jar SA is 249M PLN (≈ $63.6M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Creepy Jar SA (CRJ)?
The price-to-sales ratio of Creepy Jar SA is 1.78 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Creepy Jar SA (CRJ)?
Earnings per share at Creepy Jar SA are 115.09 PLN (price ÷ EPS = P/E 3.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Creepy Jar SA (CRJ)?
The dividend yield of Creepy Jar SA is 3.1% (payout 9.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Creepy Jar SA (CRJ)?
The net margin of Creepy Jar SA is 57.6% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Creepy Jar SA (CRJ)?
The return on equity (ROE) of Creepy Jar SA is 32.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Creepy Jar SA (CRJ)?
On an EBIT basis the return on assets of Creepy Jar SA is 23.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Creepy Jar SA (CRJ)?
The operating margin of Creepy Jar SA is 80.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Creepy Jar SA (CRJ)?
Revenue at Creepy Jar SA is growing +368% versus a year earlier (3y avg −18.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Creepy Jar SA (CRJ)?
Earnings per share at Creepy Jar SA are growing +503% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Creepy Jar SA (CRJ) hold?
Creepy Jar SA holds more cash than debt, 21.3M PLN net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Creepy Jar SA in the live analysis
One click puts Creepy Jar SA on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026