Fairvalue-Calculator Fairvalue-Calculator

CD Projekt S.A (OTGLF) Fair Value & Analysis

Communication Services · US · Market cap $6.5B

Price$75.58
Fair Value$20.41
Upside-73.0%
Quality95/100
Evidence: High Range $15.53 – $54.04

Analysis

CD Projekt S.A (OTGLF) currently trades at $75.58, while our model-based Fair Value estimate is $20.41 — implying the stock looks roughly 73.0% overvalued today. We read business quality at 95/100 (high quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: high).

About the company

CD Projekt S.A., together its subsidiaries, engages in the production, publishing, and digital distribution of video games and related products in Poland. The company's flagship products include The Witcher series of games and Cyberpunk 2077. It also exports its products to Europe, North America, South America, Asia, Australia, and Africa. The company was incorporated in 2001 and is headquartered in Warsaw, Poland.

Open the full interactive analysis →

Similar stocks

Konami Group (KNM) -20% NetEase, Inc (NTES) +107% Nintendo Co (NTDOF) +36% Electronic Arts Inc (EA) -71% Take-Two Interactive Software, Inc (TTWO) -70% Zhejiang Century Huatong Group (002602) +105%

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.