investorscraft@gmail.com

Intrinsic ValueActivision Blizzard Inc (AIY.DE)

Previous Close89.50
Intrinsic Value
Upside potential
Previous Close
89.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Activision Blizzard Inc. is a leading player in the interactive entertainment industry, specializing in the development and publication of video games across multiple platforms, including consoles, PCs, and mobile devices. The company operates through three primary segments: Activision, known for blockbuster franchises like Call of Duty; Blizzard, a powerhouse in PC gaming with titles such as World of Warcraft; and King, a dominant force in mobile gaming with Candy Crush Saga. Its diversified portfolio spans genres like action/adventure, role-playing, and simulation, catering to a broad global audience. The company’s revenue model is driven by game sales, in-game purchases, subscriptions, and advertising, supported by a strong intellectual property portfolio. Activision Blizzard holds a competitive edge due to its established franchises, loyal user base, and cross-platform capabilities, positioning it as a key player in the rapidly evolving gaming market. The company also leverages ancillary businesses like Major League Gaming (MLG) for esports and Activision Blizzard Studios for media adaptations, further expanding its ecosystem.

Revenue Profitability And Efficiency

In FY 2022, Activision Blizzard reported revenue of €7.53 billion, with net income of €1.51 billion, reflecting a solid profitability margin. The company generated €2.22 billion in operating cash flow, demonstrating strong operational efficiency. Capital expenditures were modest at €91 million, indicating disciplined investment in growth initiatives. The diluted EPS of €1.92 underscores the company’s ability to deliver shareholder value despite a competitive landscape.

Earnings Power And Capital Efficiency

Activision Blizzard’s earnings power is evident in its consistent profitability and robust cash flow generation. The company’s capital efficiency is highlighted by its ability to reinvest selectively while maintaining high returns. With no dividend payouts, the firm prioritizes reinvestment in content development and strategic acquisitions, ensuring long-term growth and market leadership.

Balance Sheet And Financial Health

The company maintains a strong balance sheet, with €7.06 billion in cash and equivalents, providing ample liquidity. Total debt stands at €3.61 billion, which is manageable given the firm’s cash reserves and cash flow generation. This financial stability supports ongoing operations and strategic initiatives without significant leverage concerns.

Growth Trends And Dividend Policy

Activision Blizzard has focused on organic growth through franchise expansion and mobile gaming, with King’s segment being a key driver. The company does not pay dividends, opting instead to reinvest profits into content development and technology. This strategy aligns with industry trends favoring growth over income, particularly in the high-margin gaming sector.

Valuation And Market Expectations

The market values Activision Blizzard for its strong IP portfolio and recurring revenue streams from in-game purchases and subscriptions. While the company’s valuation multiples reflect its growth potential, investor expectations are tempered by industry competition and regulatory scrutiny. The firm’s ability to innovate and monetize its franchises remains critical to sustaining market confidence.

Strategic Advantages And Outlook

Activision Blizzard’s strategic advantages include its iconic franchises, cross-platform capabilities, and a loyal user base. The company is well-positioned to capitalize on trends like mobile gaming, esports, and digital distribution. However, challenges such as competition and regulatory hurdles require ongoing adaptation. The outlook remains positive, driven by content pipeline strength and operational efficiency.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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