Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Electronic Arts Inc.
Bear Case (25th pct.)
-71.6% vs price
Base Case (Median)
-58.6% vs price
Bull Case (75th pct.)
-48.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $86.95 | -58.6% | High (40%) |
| PE Comparable | $109.65 | -47.8% | Medium (25%) |
| Growth Trajectory DCF | $106.98 | -49.0% | Medium (20%) |
| Graham Number | $50.84 | -75.8% | Low (10%) |
| EV/EBITDA | $65.75 | -68.7% | Medium (20%) |
| EV/FCF | $167.50 | -20.2% | Medium (20%) |
| Earnings Power Value | $53.47 | -74.5% | Medium (50%) |
Based on 7 out of 7 methods, EA appears overvalued at the current price of $209.90. The base case fair value of $86.95 implies 58.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.