Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
9.94 USD9.30 USD11.61 USD
+2,177%
9.30 USDCurrent price is 2175.5% above the base model value.
T
Communication ServicesElectronic Gaming & MultimediaUnited States
TTWO.US · Take-Two Interactive Software, Inc.
NMS · US · USD
Latest price211.73 USD
30D-3.94%
Vs. base value+484%
Research summary
TTWO.US latest organized financial period shows revenue grew +5.31% YoY and net income declined -19.62% YoY. Current price is about 212 USD, while the model base case is about 36.28 USD; the current price sits +484% 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
Revenue6B USD
Net income-4B USD
Free cash flow-215M USD
Operating cash flow-45M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price211.73 USD
Base value36.28 USD
Vs. base+484%
Price date2026/04/28
36.28 USD36.28 USD36.28 USD
+484%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
71.77 USD95.06 USD111.15 USD
+123%
95.06 USDCurrent price is 122.7% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth40.0%
Current price implies roughly 40.0% annualized FCF growth.
40.0%Current price implies roughly 40.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
36.28 USD36.28 USD36.28 USD
+484%
36.28 USDCurrent price is 483.6% above the base model value.
Updated: 2026/04/29 07:23
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 | 6B USD | -4B USD | -215M USD | -25.58 |
| 2024/03/30 | Annual | 5B USD | -4B USD | -158M USD | -22.01 |
| 2023/03/30 | Annual | 5B USD | -1B USD | -203M USD | -7.03 |
| 2022/03/30 | Annual | 4B USD | 418M USD | 99M USD | 3.58 |
| 2021/03/30 | Annual | 3B USD | 589M USD | 843M USD | 5.09 |
Ad placement