Communication ServicesElectronic Gaming & MultimediaUnited States

EA.US · Electronic Arts Inc.

NMS · US · USD

Latest price202.46 USD

30D-1.71%

Vs. base value+331%

Research summary

EA.US latest organized financial period shows revenue declined -1.31% YoY and net income declined -11.94% YoY. Current price is about 202 USD, while the model base case is about 47.02 USD; the current price sits +331% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

10 records

Revenue7B USD

Net income1B USD

Free cash flow2B USD

Operating cash flow2B USD

Revenue

Total revenue recognized in each fiscal year.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:21

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price202.46 USD

Base value47.02 USD

Vs. base+331%

Price date2026/04/28

47.66 USD47.02 USD51.63 USD

+331%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

92.81 USD87.41 USD107.58 USD

+132%

87.41 USDCurrent price is 131.6% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 87.41 USD
Current price: 202.46 USD
Estimated shares: 263,764,706
Discount rate: 9.5%
Bear value: 92.81 USD
Base value: 87.41 USD
Bull value: 107.58 USD
Base FCF/share：7.88
Base growth：-1.8%
WACC：9.5%
Terminal growth：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

47.19 USD44.17 USD55.13 USD

+358%

44.17 USDCurrent price is 358.3% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 44.17 USD
Current price: 202.46 USD
Estimated shares: 263,764,706
Discount rate: 9.5%
Bear value: 47.19 USD
Base value: 44.17 USD
Bull value: 55.13 USD
Average net income over the last 3 years proxies owner earnings
Base growth：-2.0%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth9.4%

Current price implies roughly 9.4% annualized FCF growth.

9.4%Current price implies roughly 9.4% annualized FCF growth.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 9.4%
Current price: 202.46 USD
Estimated shares: 263,764,706
Discount rate: 9.5%
Base FCF/share：7.88
WACC：9.5%
Terminal growth：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

45.92 USD45.92 USD45.92 USD

+341%

45.92 USDCurrent price is 340.9% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 45.92 USD
Current price: 202.46 USD
Estimated shares: 263,764,706
Discount rate: 9.5%
Base value: 45.92 USD
Average operating income over the last 3 years
Effective tax rate is estimated at 21%
WACC：9.5%

Updated: 2026/04/29 07:21

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 10

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/03/30	Annual	7B USD	1B USD	2B USD	4.25
2024/03/30	Annual	8B USD	1B USD	2B USD	4.68
2023/03/30	Annual	7B USD	802M USD	2B USD	2.88
2022/03/30	Annual	7B USD	789M USD	2B USD	2.76
2021/03/30	Annual	6B USD	837M USD	2B USD	2.87

Ad placement

EA.US · Electronic Arts Inc.

Research summary

Key financial trend

Price trend

Valuation model range

DCF

Owner Earnings

Reverse DCF

Earnings Power Value

Quarterly and annual financial table

Related stocks