Electronic Arts Inc.

Electronic Arts Inc.

EAยทNASDAQ

$202.63

+0.31%
Communication ServicesElectronic Gaming & Multimedia

Electronic Arts Inc. develops, markets, publishes, and distributes games, content, and services for game consoles, PCs, mobile phones, and tablets worldwide. It develops and publishes games and services across various genres, such as sports, racing, first-person shooter, action, role-playing, and simulation primarily under the Battlefield, The Sims, Apex Legends, Need for Speed, and license games from others, including FIFA, Madden NFL, UFC, and Star Wars brands. The company licenses its games to third parties to distribute and host its games. It markets and sells its games and services through digital distribution and retail channels, as well as directly to mass market retailers, specialty stores, and distribution arrangements. Electronic Arts Inc. was incorporated in 1982 and is headquartered in Redwood City, California.

At a Glance

Live Snapshot
Market Cap$50.81B
EPS0.0000
P/E Ratio0.00
Earnings Date08/04/2026
Electronic Arts Inc.

Electronic Arts Inc. Fair Value Envelope

EA ยท NASDAQ

Our analysis suggests that EA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $202.63, this represents a potential HIDDEN relative to our calculated worth for Electronic Arts Inc..

Intrinsic Value
Current Price: $202.63

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$245.4B
+ Cash & Equivalents$2.9B
Firm Value$248.3B
- Debt$1.5B
Equity Value$246.8B
/ Shares Outstanding249,406,175B
DCF Value$990
UNDERVALUED BY 388%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$3.2B
$4.0B
$5.0B
$6.2B
$7.8B
$9.8B
$12.2B
$15.2B
$19.1B
$23.8B
Maintenance CapEx
-$57.5M
-$71.9M
-$89.9M
-$112.4M
-$140.5M
-$175.7M
-$219.7M
-$274.7M
-$343.4M
-$429.3M
Owner Earnings
$3.1B
$3.9B
$4.9B
$6.1B
$7.7B
$9.6B
$12.0B
$15.0B
$18.7B
$23.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.9B
$3.4B
$3.9B
$4.5B
$5.2B
$6.0B
$7.0B
$8.1B
$9.4B
$10.8B
Terminal Value represents 75.1% of Enterprise Value