
Electronic Arts Inc
NASDAQ:EA

Intrinsic Value
The intrinsic value of one
EA
stock under the Base Case scenario is
145.73
USD.
Compared to the current market price of 148.46 USD,
Electronic Arts Inc
is
Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Electronic Arts Inc
Fundamental Analysis

EA’s heavy dependence on a few marquee sports franchises, especially FIFA (now EA Sports FC) and Madden, leaves the company susceptible to licensing disputes and market fatigue if player engagement wanes or partner relationships sour.
EA's dominance in global sports gaming—with enduring hits such as EA Sports FC and Madden—establishes a robust base of recurring revenue from both unit sales and ongoing digital content.

Revenue & Expenses Breakdown
Electronic Arts Inc
Balance Sheet Decomposition
Electronic Arts Inc
Current Assets | 3.3B |
Cash & Short-Term Investments | 2.2B |
Receivables | 679m |
Other Current Assets | 349m |
Non-Current Assets | 9.1B |
PP&E | 586m |
Intangibles | 5.7B |
Other Non-Current Assets | 2.8B |
Free Cash Flow Analysis
Electronic Arts Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Electronic Arts Inc
Revenue
|
7.5B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
5.9B
USD
|
Operating Expenses
|
-4.3B
USD
|
Operating Income
|
1.6B
USD
|
Other Expenses
|
-456m
USD
|
Net Income
|
1.1B
USD
|
EA Profitability Score
Profitability Due Diligence
Electronic Arts Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Electronic Arts Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
EA Solvency Score
Solvency Due Diligence
Electronic Arts Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Electronic Arts Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EA Price Targets Summary
Electronic Arts Inc
According to Wall Street analysts, the average 1-year price target for
EA
is 171.48 USD
with a low forecast of 128.27 USD and a high forecast of 220.5 USD.
Dividends
Current shareholder yield for EA is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EA
stock under the Base Case scenario is
145.73
USD.
Compared to the current market price of 148.46 USD,
Electronic Arts Inc
is
Overvalued by 2%.