investorscraft@gmail.com

Intrinsic ValueElectronic Arts Inc. (EA)

Previous Close$172.38
Intrinsic Value
Upside potential
Previous Close
$172.38

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 global interactive entertainment company operating in the video game industry. The company generates revenue primarily through the sale of digital and physical games, live services, and subscriptions, with a strong focus on franchises like FIFA, Madden NFL, and Apex Legends. EA leverages a diversified portfolio of sports, action, and simulation titles, supported by recurring monetization models such as microtransactions and downloadable content (DLC). The company competes in a highly dynamic sector dominated by digital distribution and platform-agnostic gaming experiences. EA holds a strong market position, particularly in sports gaming, where its licensing agreements with major leagues provide a competitive edge. Its ability to cultivate long-term player engagement through live services and esports integration further solidifies its industry standing. The shift toward free-to-play models and cross-platform accessibility reflects EA's adaptability to evolving consumer preferences and technological advancements.

Revenue Profitability And Efficiency

EA reported $7.46 billion in revenue for FY 2025, with net income of $1.12 billion, reflecting a robust operating margin. Diluted EPS stood at $4.23, demonstrating efficient earnings generation. Operating cash flow was $2.08 billion, significantly exceeding capital expenditures of $221 million, indicating strong cash conversion capabilities. The company’s profitability is supported by high-margin digital sales and disciplined cost management.

Earnings Power And Capital Efficiency

EA’s earnings power is underpinned by its ability to monetize live services and recurring revenue streams, which enhance predictability. The company’s capital efficiency is evident in its high operating cash flow relative to capital expenditures, allowing for reinvestment in content development and strategic acquisitions. Shareholder returns are supported by consistent earnings growth and prudent capital allocation.

Balance Sheet And Financial Health

EA maintains a solid balance sheet with $2.14 billion in cash and equivalents, providing liquidity for growth initiatives. Total debt of $1.95 billion is manageable given the company’s cash flow generation. The net cash position and strong operating metrics underscore financial stability, reducing leverage risks and supporting flexibility for future investments or shareholder returns.

Growth Trends And Dividend Policy

EA’s growth is driven by digital transformation, expansion into mobile gaming, and live service monetization. The company has demonstrated consistent revenue growth, supported by its franchise strength. A dividend of $0.76 per share reflects a commitment to returning capital to shareholders, though the payout ratio remains conservative, allowing for reinvestment in high-growth opportunities.

Valuation And Market Expectations

EA’s valuation reflects its leadership in gaming and recurring revenue potential. Market expectations are anchored on sustained franchise performance and expansion into emerging gaming segments. The company’s ability to adapt to industry shifts, such as cloud gaming and metaverse integration, will be critical in maintaining premium valuation multiples.

Strategic Advantages And Outlook

EA’s strategic advantages include its strong IP portfolio, licensing agreements, and expertise in live services. The outlook remains positive, with growth expected from new game releases, esports, and international expansion. Risks include competition and regulatory scrutiny, but EA’s diversified revenue base and innovation focus position it well for long-term success.

Sources

10-K, investor presentations, Bloomberg

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