As of 2024-12-15, the Intrinsic Value of Electronic Arts Inc (EA) is
161.76 USD. This EA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 157.62 USD, the upside of Electronic Arts Inc is
2.60%.
The range of the Intrinsic Value is 98.05 - 540.13 USD
161.76 USD
Intrinsic Value
EA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
98.05 - 540.13 |
161.76 |
2.6% |
| DCF (Growth 10y) |
119.29 - 619.87 |
191.88 |
21.7% |
| DCF (EBITDA 5y) |
101.40 - 169.81 |
134.05 |
-15.0% |
| DCF (EBITDA 10y) |
121.83 - 209.32 |
161.77 |
2.6% |
| Fair Value |
99.71 - 99.71 |
99.71 |
-36.74% |
| P/E |
17.47 - 87.30 |
46.24 |
-70.7% |
| EV/EBITDA |
90.17 - 162.33 |
125.59 |
-20.3% |
| EPV |
66.31 - 94.45 |
80.38 |
-49.0% |
| DDM - Stable |
51.64 - 366.18 |
208.91 |
32.5% |
| DDM - Multi |
81.95 - 446.07 |
137.86 |
-12.5% |
EA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
41,339.00 |
| Beta |
0.34 |
| Outstanding shares (mil) |
262.27 |
| Enterprise Value (mil) |
41,025.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.69% |
| Cost of Debt |
4.25% |
| WACC |
6.53% |