EA
Electronic Arts Inc
Price:  
134.40 
USD
Volume:  
3,917,766.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EA Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Electronic Arts Inc (EA) is 99.39 USD. This EA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 134.40 USD, the upside of Electronic Arts Inc is %.

The range of the Intrinsic Value is 70.07 - 183.84 USD

134.40 USD
Stock Price
99.39 USD
Intrinsic Value
Intrinsic Value Details

EA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 70.07 - 183.84 99.39 -26.0%
DCF (Growth 10y) 81.21 - 201.19 112.40 -16.4%
DCF (EBITDA 5y) 84.47 - 117.92 92.20 -31.4%
DCF (EBITDA 10y) 93.72 - 136.53 105.71 -21.3%
Fair Value 96.37 - 96.37 96.37 -28.30%
P/E 49.40 - 74.34 58.28 -56.6%
EV/EBITDA 80.21 - 127.31 94.68 -29.6%
EPV 45.04 - 59.46 52.25 -61.1%
DDM - Stable 38.42 - 136.65 87.54 -34.9%
DDM - Multi 50.91 - 138.58 74.20 -44.8%

EA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 35,931.84
Beta 0.92
Outstanding shares (mil) 267.35
Enterprise Value (mil) 35,070.84
Market risk premium 4.60%
Cost of Equity 9.01%
Cost of Debt 4.31%
WACC 8.70%