Loading...

Activision Blizzard Inc
NASDAQ:ATVI

Watchlist Manager
Activision Blizzard Inc Logo
Activision Blizzard Inc
NASDAQ:ATVI
Watchlist
Price: 73.47 USD -4.07% Market Closed
Updated: Nov 27, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 27, 2022.

Estimated DCF Value of one ATVI stock is 60.31 USD. Compared to the current market price of 73.47 USD, the stock is Overvalued by 18%.

ATVI DCF Value
Base Case
60.31 USD
Overvaluation 18%
DCF Value
Price
Worst Case
Base Case
Best Case
60.31
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 60.31 USD
Activision Blizzard Inc Competitors:
DCF Valuation
EA
Electronic Arts Inc
1022
Feiyu Technology International Company Ltd
PONGF
Atari SA
300518
Shen Zhen Shengxunda Technology Co Ltd
300418
Kunlun Tech Co Ltd
300467
Sichuan Xunyou Network Technology Co Ltd
0GXJ
Modern Times Group MTG AB
4728
Tose Co Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 27, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Activision Blizzard Inc.
Model Settings
Discount Rate
8.27%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.27%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 39.9B USD
+ Cash & Equivalents 7.7B USD
+ Investments 3.2B USD
Firm Value 50.8B USD
- Debt 3.6B USD
Equity Value 47.2B USD
/ Shares Outstanding 783M
ATVI DCF Value 60.31 USD
Overvalued by 18%

To view the process of calculating the Present Value of Activision Blizzard Inc' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
9.2B 11.3B
Operating Income
3.1B 4B
FCFF
2.8B 3.3B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one ATVI stock?

Estimated DCF Value of one ATVI stock is 60.31 USD. Compared to the current market price of 73.47 USD, the stock is Overvalued by 18%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Activision Blizzard Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (39.9B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 60.31 USD per one ATVI share.