|
Market Closed -
Warsaw S.E.
11:55:42 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 2.425 PLN | -1.42% |
|
-0.61% | -7.79% |
| 08-31 | Ivory Coast issues 107 cocoa export licences for 2026/27 season | RE |
| 05-28 | CI Games Q1 net loss 1.6 million zlotys | 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 | 530.7 | - | - |
| Change | - | 58.43% | -16.2% | -36.75% | 107.04% | 5.73% | - | - |
| Enterprise Value (EV) | 250.9 | 469.4 | 410.8 | 251.1 | 501.9 | 530.7 | 530.7 | 530.7 |
| Change | - | 87.1% | -12.48% | -38.87% | 99.87% | 5.73% | 0% | 0% |
| P/E | 7.89x | 62.5x | 29.9x | -32.5x | - | 4.85x | 8.08x | 8.08x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.8x | 0.4x | 0x | - | - | -0.2x | - |
| Capitalization / Revenue | 2.74x | 8.07x | 1.56x | 3x | 6.8x | 1.8x | 2.58x | 2.21x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.8x | 2.58x | 2.21x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 2.82x | 3.67x | 3.25x |
| EV / EBIT | 0x | 0x | 0x | -0x | 0x | 3.81x | 6.64x | 6.68x |
| 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 | 2.425 | 2.425 | 2.425 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 142M | |
| 20.67x | 13.2x | 15.73x | -.--% | 108B | |
| 13.83x | 3.75x | 7.84x | -.--% | 100B | |
| 32.42x | 4.04x | 12.06x | -.--% | 44.75B | |
| 24.92x | 5.11x | 12.36x | -.--% | 44.39B | |
| 15.46x | 5.6x | 14.3x | 0.92% | 38.42B | |
| 14.69x | 5.7x | 11.65x | -.--% | 14.19B | |
| 22.02x | 2.12x | 12.23x | -.--% | 12.44B | |
| 26.9x | - | - | 3.61% | 10.72B | |
| 63.23x | 3.84x | 15.71x | -.--% | 8.2B | |
| Average | 26.02x | 5.42x | 12.73x | 0.5% | 38.19B | |
| Weighted average by Cap. | 21.13x | 6.92x | 12.33x | 0.19% |
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
