
Electronic Arts Inc.
EA 129.40 (0.00%) 0.00
33.72(B)
Communication Services
Entertainment
Holdings:
Shares:
Cost basis:
Electronic Arts Inc. (EA) price target and intrinsic value estimate
EA's fair price estimate is $133.9
This valuation is based on a fair P/E of 21.0 and EPS estimates of $6.39
The median analyst price target for EA is $140.0.
Analyst price targets range from $125.0 to $179.0
Is EA overvalued or undervalued?
EA is currently trading at $129.4
EA is undervalued by 3% using the pevaluation method.
EA is undervalued by 8% compared to median analyst price targets.
Do you agree with this valuation?
Valuation
PEvaluation
Current price
$129.4
Fairly valued
Low
$100
Median
$134
High
$167
Fair P/E
Margin of safety
Analyst valuation
Current price
$129.4
Fairly valued
Low
$125
Median
$140
High
$179
Discounted cash-flow
N/A
Negative FCF or FCF estimates
Negative FCF or FCF estimates
Discount
rate10%
rate10%
Terminal
rate5%
rate5%
Growth p.
length5y
length5y
Growth p.
rate10%
rate10%
Economic moat: Wide
Overview
Market data
Market cap:$33.72(B)
Enterprise value:$32.85(B)
Total Equity:$7.41(B)
Shares outstanding:260.62(M)
Div. yield:0.59%
P/S:4.66
P/E:32.68
P/FCF:17.90
P/B:4.57
EPS:$4.0
FCF per share:$7.2
Dividend per share:$0.8
Income (TTM)
Revenue$7.35(B)
Gross profit$5.83(B)
EBITDA$1.90(B)
Net income$1.05(B)
Gross margin79.4%
Net margin14.3%
Balance sheet
Total assets$13.45(B)
Total liabilities$6.04(B)
Cash & Short-term inv.$3.15(B)
Long-term debt$1.88(B)
Debt issued$0
Debt repaid$0
Cash flow (TTM)
FCF$1.89(B)
CapEx$-218.00(M)
Dividends paid$-202.00(M)
Stock issued$77.00(M)
Stock repurchased$-1.69(B)
Stock-based comp.$628.00(M)
Future Growth
Revenue
CAGR: 4.1%FY+1$7.12(B)
FY+2$7.57(B)
FY+3$8.13(B)
FY+4$8.05(B)
FY+5$8.38(B)
Net Income
CAGR: 10.4%FY+1$1.74(B)
FY+2$1.95(B)
FY+3$2.20(B)
FY+4$2.34(B)
EPS
CAGR: 10.4%FY+1$6.56
FY+2$7.48
FY+3$8.52
FY+4$8.82
FCF per share
CAGR: 14.0%FY+1$7.32
FY+2$8.58
FY+3$9.73
FY+4$10.84
Similar Companies
Historical Financials
Showing limited histrical data. Access 10+ years of financials now! Upgrade
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.