Back to EA Overview
NMS · Valuation Lab
EA
Electronic Arts Inc.
Last$209.70
Market cap52.9B
EV/EBITDA30.4x
Intrinsic value
$372.22
MoS +43.7% · Undervalued
Assuming 21.6% FCF margin and 18.9% Y1–5 growth.
Upside to price
EV (DCF)93.4B
Terminal share71%
Expected IV$393.47
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 71% of EV
PV of stage FCFs26.7B
PV of terminal value66.7B
Enterprise value93.4B
Net cash / (debt)533M
Equity value93.9B
Intrinsic value / share$372.22
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 9.3B | 2B | 1.9B | 93.2% |
| Y2 | 11.1B | 2.4B | 2.1B | 86.8% |
| Y3 | 13.2B | 2.8B | 2.3B | 80.9% |
| Y4 | 15.7B | 3.4B | 2.6B | 75.4% |
| Y5 | 18.6B | 4B | 2.8B | 70.3% |
| Y6 | 20.4B | 4.4B | 2.9B | 65.5% |
| Y7 | 22.4B | 4.8B | 2.9B | 61.0% |
| Y8 | 24.5B | 5.3B | 3B | 56.9% |
| Y9 | 26.8B | 5.8B | 3.1B | 53.0% |
| Y10 | 29.4B | 6.3B | 3.1B | 49.4% |
| Terminal | — | — | 66.7B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.