investorscraft@gmail.com

Intrinsic ValueElectronic Arts Inc. (0IFX.L)

Previous Close£203.60
Intrinsic Value
Upside potential
Previous Close
£203.60

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

Electronic Arts Inc. (EA) is a leading player in the global interactive entertainment industry, specializing in the development, publishing, and distribution of video games across multiple platforms, including consoles, PCs, and mobile devices. The company operates a diversified portfolio of high-profile franchises such as Battlefield, The Sims, Apex Legends, and licensed titles like FIFA, Madden NFL, and Star Wars. EA generates revenue through a mix of digital distribution, retail sales, and live services, including in-game purchases and subscriptions. Its business model capitalizes on recurring revenue streams from live services, which complement traditional game sales. The company holds a strong market position, supported by its ability to leverage intellectual property (IP) and partnerships with major sports leagues and entertainment brands. EA competes in a dynamic and rapidly evolving sector, where technological innovation and player engagement are critical to maintaining market share. Its focus on digital transformation and cross-platform accessibility positions it well against competitors like Activision Blizzard and Take-Two Interactive.

Revenue Profitability And Efficiency

EA reported revenue of $7.51 billion for FY 2024, with net income reaching $1.27 billion, reflecting a robust operating margin. The company’s profitability is supported by high-margin digital sales and live services, which contribute significantly to recurring revenue. Operating cash flow stood at $2.32 billion, indicating strong cash generation capabilities, while capital expenditures were modest at $199 million, underscoring efficient capital deployment.

Earnings Power And Capital Efficiency

EA’s diluted EPS of $4.68 demonstrates its earnings power, driven by a combination of premium game sales and monetization of live services. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures, allowing for reinvestment in growth initiatives and shareholder returns.

Balance Sheet And Financial Health

EA maintains a solid balance sheet with $2.9 billion in cash and equivalents, providing ample liquidity. Total debt of $2.2 billion is manageable, given the company’s strong cash flow generation. The healthy cash position supports strategic investments, potential acquisitions, and flexibility in navigating market fluctuations.

Growth Trends And Dividend Policy

EA has demonstrated consistent growth in digital revenue, driven by live services and expanding mobile offerings. The company pays a dividend of $0.76 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for growth initiatives. Future growth is expected to be fueled by new game releases, expansions in emerging markets, and continued monetization of existing franchises.

Valuation And Market Expectations

With a market capitalization of approximately $36.8 billion, EA trades at a valuation reflective of its stable earnings and growth potential. The company’s beta of 0.746 suggests lower volatility compared to the broader market, appealing to risk-averse investors. Market expectations are anchored on EA’s ability to sustain its digital revenue momentum and capitalize on new gaming trends.

Strategic Advantages And Outlook

EA’s strategic advantages include its strong IP portfolio, partnerships with major sports leagues, and a focus on digital transformation. The company is well-positioned to benefit from the growing demand for interactive entertainment, particularly in live services and mobile gaming. The outlook remains positive, supported by ongoing innovation and a pipeline of new content, though competition and evolving player preferences present ongoing challenges.

Sources

Company filings, market 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