investorscraft@gmail.com

Intrinsic value of Electronic Arts Inc. (EA)

Previous Close$131.62
Intrinsic Value
Upside potential
Previous Close
$131.62

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh69.26 

The original valuation is based on fiscal year data as of 2022-03-31 and quarterly data as of 2022-09-30.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Electronic Arts Inc. develops, markets, publishes, and distributes games, content, and services for game consoles, PCs, mobile phones, and tablets worldwide. It develops and publishes games and services across various genres, such as sports, racing, first-person shooter, action, role-playing, and simulation primarily under the Battlefield, The Sims, Apex Legends, Need for Speed, and license games from others, including FIFA, Madden NFL, UFC, and Star Wars brands. The company licenses its games to third parties to distribute and host its games. It markets and sells its games and services through digital distribution and retail channels, as well as directly to mass market retailers, specialty stores, and distribution arrangements. Electronic Arts Inc. was incorporated in 1982 and is headquartered in Redwood City, California.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %23.8NaN
Revenue, $7005NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m5876NaN
Operating income, $m1129NaN
EBITDA, $m1615NaN
Interest expense (income), $mNaN
Earnings before tax, $m1081NaN
Tax expense, $m292NaN
Net income, $m789NaN

BALANCE SHEET

Cash and short-term investments, $m3062NaN
Total assets, $m13800NaN
Adjusted assets (=assets-cash), $m10738NaN
Average production assets, $m5562NaN
Working capital, $m638NaN
Total debt, $m2231NaN
Total liabilities, $m6175NaN
Total equity, $m7625NaN
Debt-to-equity ratio0.293NaN
Adjusted equity ratio0.432NaN

CASH FLOW

Net income, $m789NaN
Depreciation, amort., depletion, $m486NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1899NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-188NaN
Free cash flow, $m2087NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m638
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount