US · EA
Electronic Arts Inc.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Redwood City, CA 94065
- Website
- ea.com
Price · as of 2025-03-31
$202.09
Market cap 50.19B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $133.46 | -33.96% |
| Intrinsic Value(DCF) | $71.14 | -64.8% |
| Graham-Dodd Method(GD) | $13.86 | -93.14% |
| Graham Formula(GF) | $29.06 | -85.62% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $22.16 | $36.65 | $5.13 | $0.22 | $0.00 |
| 2012 | $13.08 | $39.37 | $5.90 | $3.38 | $5.25 |
| 2013 | $22.93 | $42.20 | $5.70 | $3.34 | $0.03 |
| 2014 | $33.85 | $51.88 | $5.85 | $2.40 | $0.07 |
| 2015 | $61.10 | $83.33 | $28.17 | $18.32 | $93.38 |
| 2016 | $73.13 | $105.03 | $21.44 | $24.08 | $21.05 |
| 2017 | $107.30 | $120.88 | $64.64 | $23.72 | $57.09 |
| 2018 | $133.92 | $140.71 | $37.81 | $25.74 | $47.62 |
| 2019 | $94.21 | $123.93 | $21.60 | $28.16 | $15.12 |
| 2020 | $114.93 | $148.61 | $36.59 | $70.89 | $201.40 |
| 2021 | $142.74 | $143.66 | $25.17 | $26.60 | $27.98 |
| 2022 | $130.61 | $120.61 | $62.43 | $11.58 | $86.90 |
| 2023 | $124.20 | $113.40 | $38.30 | $10.01 | $40.71 |
| 2024 | $135.71 | $140.19 | $38.70 | $20.09 | $46.45 |
| 2025 | $149.12 | $133.46 | $19.29 | $13.86 | $29.06 |
AI valuation
Our deep-learning model estimates Electronic Arts Inc.'s (EA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $133.46
- Current price
- $202.09
- AI upside
- -33.96%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$71.14
-64.8% upside
Graham-Dodd
$13.86
-93.14% upside
Graham Formula
$29.06
-85.62% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EA | Electronic Arts Inc. | $202.09 | 50.19B | -34% | -65% | -93% | -86% | 34.85 | 6.12 | 5.24 | 19.34 | — | 54.49 | 79.32% | 20.37% | 15.02% | 16.13% | 16.91% | 8.69% | 0.35 | 26.21 | 0.95 | 0.85 | 0.04 | -962.00% | -131.00% | -1219.00% | 4.76% | 0.60 | 29.60% | 0.51% | 17.80% | 6.93% | 25.68 | 21.01 | 5.23 | 5.64 |
| CLS | Celestica Inc. | $277.63 | 31.94B | -41% | +1,454% | -81% | -1% | 36.98 | 13.91 | 2.44 | 25.12 | 36.27 | 19.07 | 11.69% | 8.64% | 6.72% | 40.53% | 39.56% | 12.62% | 0.35 | 20.35 | 1.44 | 0.82 | 0.15 | 10194.00% | 3071.00% | 5390.00% | 1.51% | 0.17 | 20.00% | 0.00% | 0.00% | 1.87% | 28.43 | 66.40 | 2.46 | 6.24 |
| FICO | Fair Isaac Corporation | $1,409.36 | 33.43B | -19% | -43% | -98% | -55% | 66.87 | -24.97 | 21.90 | 48.92 | 224.54 | -17.24 | 82.23% | 46.45% | 32.75% | -48.14% | 64.65% | 36.36% | -1.76 | 6.92 | 0.83 | 0.78 | 3.09 | 2978.00% | 1591.00% | 2675.00% | 1.77% | 0.92 | 66.25% | 0.00% | 0.00% | 3.24% | 50.32 | 60.44 | 23.37 | 13.26 |
| GRMN | Garmin Ltd. | $252.83 | 48.66B | -24% | -18% | -86% | -23% | 29.52 | 5.47 | 6.78 | 22.54 | 167.02 | 6.13 | 58.74% | 25.89% | 22.96% | 19.78% | 26.02% | 16.14% | 0.02 | — | 3.63 | 2.32 | -1.02 | 1767.00% | 1506.00% | 1001.00% | 2.78% | 0.95 | 22.89% | 1.35% | 39.90% | 2.24% | 24.81 | 34.15 | 6.42 | 17.18 |
| MPWR | Monolithic Power Systems,… | $1,142.74 | 54.75B | -48% | -31% | -88% | -63% | 89.11 | 14.75 | 19.67 | 68.78 | — | 14.89 | 55.18% | 26.11% | 22.07% | 17.94% | 24.60% | 15.57% | 0.00 | — | 5.91 | 4.09 | -1.41 | -6515.00% | 2643.00% | 372.00% | 1.21% | 2.27 | 27.98% | 0.00% | 0.00% | 0.77% | 73.60 | 80.50 | 19.22 | 60.18 |
| NXPI | NXP Semiconductors N.V. | $227.01 | 57.36B | -20% | -53% | — | -81% | 28.10 | 5.65 | 4.63 | 17.26 | — | -31.73 | 54.43% | 26.98% | 16.47% | 21.01% | 14.66% | 7.93% | 1.22 | 8.62 | 2.05 | 1.11 | 2.35 | -1829.00% | -274.00% | 1791.00% | 4.27% | 0.73 | 13.45% | 1.80% | 50.70% | 3.39% | 19.86 | 27.14 | 5.36 | 3.17 |
| STX | Seagate Technology Holdin… | $407.84 | 88.94B | -73% | -80% | — | -23% | 27.00 | -87.55 | 4.36 | 21.17 | 8.22 | -23.69 | 35.18% | 20.78% | 16.15% | -151.13% | 53.55% | 18.64% | -11.86 | 5.89 | 1.38 | 0.74 | 2.15 | 32848.00% | 3886.00% | 2319.00% | 2.06% | 0.41 | 23.87% | 1.51% | 40.80% | 1.51% | 23.36 | 53.96 | 4.85 | 3.45 |
| TTWO | Take-Two Interactive Soft… | $211.48 | 39.16B | -48% | -56% | — | — | -9.10 | 19.06 | 7.23 | -14.56 | -56.09 | -13.09 | 54.36% | -77.94% | -79.50% | -114.76% | -66.33% | -41.86% | 1.92 | -25.94 | 0.78 | 0.64 | -0.89 | 1622.00% | 531.00% | 3599.00% | -0.53% | -0.01 | -3.25% | 0.00% | 0.00% | 0.32% | -9.88 | -202.19 | 7.70 | 1.33 |
| UI | Ubiquiti Inc. | $766.99 | 46.42B | -59% | +22% | -96% | -38% | 48.82 | 52.01 | 13.51 | 40.67 | 47.35 | 52.22 | 43.42% | 32.50% | 27.66% | 186.53% | 95.85% | 54.33% | 0.45 | 27.30 | 1.65 | 0.57 | 0.17 | 10311.00% | 3345.00% | 1849.00% | 1.81% | 0.90 | 81.38% | 0.42% | 20.40% | 1.81% | 41.74 | 55.63 | 13.56 | 30.76 |
| WDC | Western Digital Corporati… | $279.70 | 94.83B | -65% | -80% | -90% | +9% | 16.87 | 6.00 | 3.35 | 17.80 | — | 32.13 | 38.78% | 24.52% | 19.55% | 23.42% | 18.66% | 9.89% | 0.96 | 6.54 | 1.08 | 0.73 | 1.53 | -29617.00% | 5070.00% | -26440.00% | 4.03% | 0.31 | 10.27% | 0.14% | 2.30% | 10.98% | 14.78 | 26.86 | 3.62 | 3.54 |
| XYZ | Block, Inc. | $63.70 | 38.83B | +18% | -52% | -57% | -72% | 30.26 | 1.78 | 1.63 | 21.80 | — | 4.35 | 42.82% | 7.06% | 5.39% | 6.00% | 6.79% | 3.42% | 0.33 | 13.21 | 2.20 | 1.07 | 0.40 | -5385.00% | 30.00% | 5609.00% | 6.14% | 0.25 | 12.48% | 0.00% | 0.00% | 5.91% | 23.22 | 16.36 | 1.64 | 2.62 |
About Electronic Arts Inc.
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.
- CEO
- Andrew Wilson
- Employees
- 13.7K
- Beta
- 0.74
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($71.14 ÷ $202.09) − 1 = -64.8% (DCF, example).