investorscraft@gmail.com

Intrinsic Value of Take-Two Interactive Software, Inc. (TTWO)

Previous Close$240.11
Intrinsic Value
Upside potential
Previous Close
$240.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Take-Two Interactive Software, Inc. is a leading global developer, publisher, and marketer of interactive entertainment for consumers across gaming platforms. The company operates primarily through its Rockstar Games and 2K labels, known for blockbuster franchises such as Grand Theft Auto, NBA 2K, and Red Dead Redemption. Take-Two's revenue model hinges on premium game sales, recurrent consumer spending (microtransactions and downloadable content), and licensing agreements, positioning it as a key player in the high-margin AAA gaming sector. The company competes with industry giants like Electronic Arts and Activision Blizzard, leveraging its strong intellectual property portfolio and creative talent to maintain a loyal customer base. Take-Two's market position is bolstered by its ability to deliver critically acclaimed titles with long-tail monetization potential, though it faces cyclicality tied to game release schedules and platform dynamics. The company's focus on immersive storytelling and online multiplayer ecosystems aligns with broader industry trends toward live-service gaming and digital distribution.

Revenue Profitability And Efficiency

Take-Two reported revenue of $5.63 billion for FY2025, though net losses widened to -$4.48 billion, reflecting significant impairment charges and development costs. Diluted EPS stood at -$25.58, impacted by heavy investments in upcoming titles. Operating cash flow was negative at -$45.2 million, while capital expenditures totaled -$169.4 million, underscoring the capital-intensive nature of game development cycles. The company's profitability metrics remain pressured by timing delays and R&D spend ahead of major releases.

Earnings Power And Capital Efficiency

The company's negative earnings reflect transitional challenges, including acquisition-related amortization and marketing costs for pipeline titles. Take-Two's capital allocation prioritizes franchise development over near-term returns, with recurring revenue from live services not yet offsetting cyclical production costs. Operating leverage remains constrained until key titles scale, though the Grand Theft Auto franchise demonstrates enduring monetization capability across platforms.

Balance Sheet And Financial Health

Take-Two maintains $1.47 billion in cash against $1.59 billion of total debt, indicating adequate liquidity but limited balance sheet flexibility. The net debt position is manageable given predictable cash flows from legacy titles, though further investment needs may require careful capital management. Absence of dividends preserves cash for growth initiatives, while share count stability (175.1 million outstanding) suggests disciplined equity issuance.

Growth Trends And Dividend Policy

Growth is tethered to major franchise releases, with FY2025 likely representing an investment trough before anticipated title launches. The company has no dividend policy, reinvesting all cash flows into content development and strategic acquisitions. Long-term trends favor digital adoption and margin expansion, but near-term growth depends on execution of the robust development pipeline across PC, console, and mobile platforms.

Valuation And Market Expectations

Market valuation likely discounts near-term losses in anticipation of future title cycles, particularly the next Grand Theft Auto installment. Elevated development costs and industry competition temper multiples, though Take-Two's IP depth supports premium positioning relative to smaller peers. Investors appear focused on 2026+ monetization potential rather than current earnings power.

Strategic Advantages And Outlook

Take-Two's key advantage lies in its owned franchises with multi-decade appeal and cross-platform monetization. The outlook hinges on successful execution of the upcoming release slate and live-service expansion. Risks include development delays and shifting gamer preferences, while opportunities exist in mobile expansion and emerging markets. Management's ability to balance creative risks with financial discipline will determine medium-term performance.

Sources

Company 10-K filing, Bloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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