ATVI
Activision Blizzard Inc
Price:  
94.42 
USD
Volume:  
7,318,751.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATVI Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Activision Blizzard Inc (ATVI) is 66.27 USD. This ATVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.42 USD, the upside of Activision Blizzard Inc is %.

The range of the Intrinsic Value is 44.86 - 168.60 USD

94.42 USD
Stock Price
66.27 USD
Intrinsic Value
Intrinsic Value Details

ATVI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.86 - 168.60 66.27 -29.8%
DCF (Growth 10y) 52.82 - 194.85 77.61 -17.8%
DCF (EBITDA 5y) 45.94 - 62.41 50.07 -47.0%
DCF (EBITDA 10y) 53.68 - 78.40 61.07 -35.3%
Fair Value 68.79 - 68.79 68.79 -27.14%
P/E 28.73 - 50.69 35.82 -62.1%
EV/EBITDA 41.81 - 70.99 51.52 -45.4%
EPV 43.47 - 61.87 52.67 -44.2%
DDM - Stable 26.85 - 156.41 91.63 -3.0%
DDM - Multi 27.54 - 128.59 45.79 -51.5%

ATVI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 74,289.66
Beta 0.45
Outstanding shares (mil) 786.80
Enterprise Value (mil) 67,131.66
Market risk premium 4.60%
Cost of Equity 8.38%
Cost of Debt 4.31%
WACC 8.16%