investorscraft@gmail.com

Intrinsic ValueElectronic Arts Inc. (ERT.DE)

Previous Close173.58
Intrinsic Value
Upside potential
Previous Close
173.58

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 (EA) is a leading global interactive entertainment company specializing in the development, publishing, and distribution of video games across consoles, PCs, and mobile platforms. The company leverages a robust portfolio of intellectual property, including iconic franchises like FIFA, Madden NFL, Star Wars, and The Sims, to drive engagement and monetization. EA operates a hybrid revenue model, combining premium game sales, live services, and microtransactions, with a growing emphasis on digital distribution through platforms like Origin and third-party app stores. The company holds a strong competitive position in the gaming industry, supported by its ability to create immersive, high-quality content and capitalize on long-standing brand loyalty. EA's strategic focus on live services and recurring revenue streams, such as in-game purchases and subscriptions, enhances its resilience against cyclical game release trends. Its global reach and diversified platform presence further solidify its market leadership in an industry increasingly shifting toward digital and mobile gaming.

Revenue Profitability And Efficiency

EA reported revenue of €7.46 billion for FY 2025, with net income reaching €1.12 billion, reflecting strong profitability. The company's operating cash flow stood at €2.08 billion, demonstrating efficient cash generation. Capital expenditures were €221 million, indicating disciplined investment in growth initiatives. The firm's ability to convert revenue into cash underscores its operational efficiency and robust monetization strategies.

Earnings Power And Capital Efficiency

EA's diluted EPS of €4.25 highlights its earnings power, supported by high-margin digital revenue streams. The company's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. This efficiency enables reinvestment in content development while maintaining profitability, a key advantage in the competitive gaming landscape.

Balance Sheet And Financial Health

EA maintains a solid balance sheet with €2.14 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €1.95 billion is manageable given the company's strong cash flow generation. The healthy cash position and moderate leverage reflect prudent financial management and flexibility to pursue growth opportunities or shareholder returns.

Growth Trends And Dividend Policy

EA's growth is driven by its shift toward digital and live services, which offer higher margins and recurring revenue. The company pays a dividend of €0.67 per share, signaling confidence in its cash flow stability. While dividend yields are modest, EA prioritizes reinvestment in content and technology to sustain long-term growth in the dynamic gaming market.

Valuation And Market Expectations

With a market cap of €32.74 billion, EA trades at a premium reflective of its industry leadership and growth potential. The beta of 0.746 suggests lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations are anchored on EA's ability to expand its digital ecosystem and monetize its IP portfolio effectively.

Strategic Advantages And Outlook

EA's strategic advantages include its strong IP portfolio, global distribution network, and expertise in live services. The company is well-positioned to benefit from industry trends like cloud gaming and esports. While competition remains intense, EA's focus on innovation and player engagement supports a positive outlook for sustained growth and profitability in the evolving entertainment landscape.

Sources

Company filings, 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