Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Electronic Arts Inc. (EA)

Previous Close$161.36
Intrinsic Value$90.40
Upside potential  -44%
Previous Close
$161.36
Intrinsic Value
$90.40
Potential        
-44%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-03-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %6.2NaN
Revenue, $7426NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6094NaN
Operating income, $m1332NaN
EBITDA, $m1868NaN
Interest expense (income), $mNaN
Earnings before tax, $m1326NaN
Tax expense, $m524NaN
Net income, $m802NaN

BALANCE SHEET

Cash and short-term investments, $m2767NaN
Total assets, $m13459NaN
Adjusted assets (=assets-cash), $m10692NaN
Average production assets, $m6723NaN
Working capital, $m684NaN
Total debt, $m1946NaN
Total liabilities, $m6166NaN
Total equity, $m7293NaN
Debt-to-equity ratio0.267NaN
Adjusted equity ratio0.429NaN

CASH FLOW

Net income, $m802NaN
Depreciation, amort., depletion, $m536NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1550NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-207NaN
Free cash flow, $m1757NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m684
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount