Communication ServicesElectronic Gaming & MultimediaUnited States

EA.US · Electronic Arts Inc.

NMS · US · USD

Latest price202.67美元

30D+1.72%

Vs. base value+331%

Research summary

EA.US latest organized financial period shows revenue down 1.31% year over year and net income down 11.94% year over year. Current price is about 202.67美元, while the model base case is about 47.02美元; the price is 331% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue74.63亿美元

Net income11.21亿美元

Free cash flow20.79亿美元

Operating cash flow20.79亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:53

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price202.67美元

Base value47.02美元

Vs. base+331%

Price date2026/04/23

47.66美元47.02美元51.63美元

+331%

Calculated

DCF

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

92.81美元87.41美元107.58美元

+132%

87.41美元Current price is 131.9% above the base model value.

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

Result: 87.41美元
Current price: 202.67美元
Estimated shares: 263,764,706
Discount rate: 9.5%
Bear value: 92.81美元
Base value: 87.41美元
Bull value: 107.58美元
基准 FCF/股：7.88
基准增长：-1.8%
WACC：9.5%
永续增长：3.0%

Calculated

Owner Earnings

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

47.19美元44.17美元55.13美元

+359%

44.17美元Current price is 358.8% above the base model value.

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

Result: 44.17美元
Current price: 202.67美元
Estimated shares: 263,764,706
Discount rate: 9.5%
Bear value: 47.19美元
Base value: 44.17美元
Bull value: 55.13美元
近 3 年净利润均值近似所有者收益
基准增长：-2.0%
WACC：9.5%

Calculated

Reverse DCF

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

---

9.4%当前价格隐含未来 FCF 年化增长约 9.4%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 9.4%
Current price: 202.67美元
Estimated shares: 263,764,706
Discount rate: 9.5%
基准 FCF/股：7.88
WACC：9.5%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

45.92美元45.92美元45.92美元

+341%

45.92美元Current price is 341.3% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 45.92美元
Current price: 202.67美元
Estimated shares: 263,764,706
Discount rate: 9.5%
Base value: 45.92美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.5%

Updated: 2026/04/25 07:53

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/03/30	Annual	74.63亿美元	11.21亿美元	20.79亿美元	4.25
2024/03/30	Annual	75.62亿美元	12.73亿美元	23.15亿美元	4.68
2023/03/30	Annual	74.26亿美元	8.02亿美元	15.5亿美元	2.88
2022/03/30	Annual	69.91亿美元	7.89亿美元	18.99亿美元	2.76
2021/03/30	Annual	56.29亿美元	8.37亿美元	19.34亿美元	2.87

Related stocks

View all

CHTR.USCharter Communications, Inc.US

CMCSA.USComcast CorporationUS

NFLX.USNetflix, Inc.US

APP.USAppLovin CorporationUS

GOOG.USAlphabet Inc.US

Ad placement