Valuation CI Games SE

Stocks

Market Closed - Warsaw S.E. 20:20:00 12/11/2026 +04			5-day change	1st Jan Change
2.450 ^PLN	-1.61%		+5.60%	-6.84%

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

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	539.4	-	-
Change	-	58.43%	-16.2%	-36.75%	107.04%	7.48%	-	-
Enterprise Value (EV)	250.9	469.4	410.8	251.1	501.9	539.4	539.4	539.4
Change	-	87.1%	-12.48%	-38.87%	99.87%	7.48%	0%	0%
P/E	7.89x	62.5x	29.9x	-32.5x	-	-	2.74x	8.22x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.8x	0.4x	0x	-	-	-	-0.1x
Capitalization / Revenue	2.74x	8.07x	1.56x	3x	6.8x	8.93x	1.13x	2.25x
EV / Revenue	0x	0x	0x	0x	0x	8.93x	1.13x	2.25x
EV / EBITDA	0x	0x	0x	0x	0x	5.34x	1.93x	3.3x
EV / EBIT	0x	0x	0x	-0x	0x	71.9x	2.32x	6.79x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.2	0.04	0.07	-0.04	-	-	0.9	0.3
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	105.5	56.69	245	80.79	73.78	60.4	478.9	240
EBITDA ¹	62.49	16.08	97.62	42.87	32.54	101	279.2	163.4
EBIT ¹	40.27	7.819	31.49	-3.923	1.785	7.5	232.6	79.4
Net income ¹	36.81	8.196	13.05	-6.614	5.171	4.9	189.1	64.3
Net Debt	-37.83	12	27.52	8.694	-	-	-	-
Reference price ²	1.578	2.500	2.095	1.300	2.630	2.465	2.465	2.465
Nbr of stocks (in thousands)	182,943	182,943	182,943	186,462	190,825	218,825	-	-
Announcement Date	08/04/22	28/04/23	17/04/24	23/04/25	29/04/26	-	-	-

¹PLN in Million²PLN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CI GAMES SE	-	-	-	-	135M
MICROSOFT CORPORATION	26.15x	9.74x	15.8x	0.76%	3,870B
PALANTIR TECHNOLOGIES INC.	103x	47.15x	76.02x	-.--%	415B
ORACLE CORPORATION	19.23x	5.7x	9.9x	1.59%	400B
PALO ALTO NETWORKS, INC.	217.04x	18.84x	55.16x	-.--%	273B
SAP SE	29.38x	5.97x	18.54x	1.27%	270B
CROWDSTRIKE HOLDINGS, INC.	1889.31x	38.26x	125.16x	-.--%	235B
APPLOVIN CORPORATION	24.91x	16x	19.06x	-.--%	134B
SERVICENOW, INC.	71.9x	6.57x	17.2x	-.--%	107B
FORTINET, INC.	39.66x	10.91x	28.18x	-.--%	94.12B
Average	268.95x	17.68x	40.56x	0.4%	580B
Weighted average by Cap.	116.87x	13.65x	26.42x	0.67%