|
Market Closed -
Warsaw S.E.
11:55:42 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 2.480 PLN | +1.22% |
|
+3.33% | -5.70% |
| 09-30 | CI Games SE Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 08-31 | Ivory Coast issues 107 cocoa export licences for 2026/27 season | RE |
Company Valuation: CI Games SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 288.7 | 457.4 | 383.3 | 242.4 | 501.9 | 542.7 | - | - |
| Change | - | 58.43% | -16.2% | -36.75% | 107.04% | 8.13% | - | - |
| Enterprise Value (EV) | 250.9 | 469.4 | 410.8 | 251.1 | 501.9 | 542.7 | 542.7 | 542.7 |
| Change | - | 87.1% | -12.48% | -38.87% | 99.87% | 8.13% | 0% | 0% |
| P/E | 7.89x | 62.5x | 29.9x | -32.5x | - | 4.96x | 8.27x | 8.27x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.8x | 0.4x | 0x | - | - | -0.2x | - |
| Capitalization / Revenue | 2.74x | 8.07x | 1.56x | 3x | 6.8x | 1.84x | 2.64x | 2.26x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.84x | 2.64x | 2.26x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 2.88x | 3.75x | 3.32x |
| EV / EBIT | 0x | 0x | 0x | -0x | 0x | 3.9x | 6.79x | 6.83x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.2 | 0.04 | 0.07 | -0.04 | - | 0.5 | 0.3 | 0.3 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 105.5 | 56.69 | 245 | 80.79 | 73.78 | 294.7 | 205.3 | 240 |
| EBITDA 1 | 62.49 | 16.08 | 97.62 | 42.87 | 32.54 | 188.2 | 144.6 | 163.4 |
| EBIT 1 | 40.27 | 7.819 | 31.49 | -3.923 | 1.785 | 139.3 | 79.9 | 79.4 |
| Net income 1 | 36.81 | 8.196 | 13.05 | -6.614 | 5.171 | 110 | 64.7 | 64.3 |
| Net Debt | -37.83 | 12 | 27.52 | 8.694 | - | - | - | - |
| Reference price 2 | 1.578 | 2.500 | 2.095 | 1.300 | 2.630 | 2.480 | 2.480 | 2.480 |
| Nbr of stocks (in thousands) | 182,943 | 182,943 | 182,943 | 186,462 | 190,825 | 218,825 | - | - |
| Announcement Date | 4/8/22 | 4/28/23 | 4/17/24 | 4/23/25 | 4/29/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 140M | |
| 26.27x | 9.71x | 15.87x | 0.75% | 3,843B | |
| 121.59x | 53.78x | 87.57x | -.--% | 454B | |
| 21.42x | 6.06x | 10.62x | 1.4% | 431B | |
| 255.85x | 22.84x | 66.87x | -.--% | 330B | |
| 2700.4x | 45.28x | 148.08x | -.--% | 277B | |
| 26.03x | 5.22x | 16.46x | 1.46% | 239B | |
| 86.99x | 8.45x | 22.61x | -.--% | 139B | |
| 58.52x | 15.77x | 41.53x | -.--% | 133B | |
| 495.26x | 21.25x | 83.97x | -.--% | 99.54B | |
| Average | 421.37x | 20.93x | 54.84x | 0.4% | 594.51B | |
| Weighted average by Cap. | 180.55x | 15.31x | 31.85x | 0.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CIG Stock
- Valuation CI Games SE
Select your edition
All financial news and data tailored to specific country editions
