Valuation Electronic Arts Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 01:22:32 17/01/2026 am IST			5-day change	1st Jan Change
204.30 ^USD	+0.08%		+0.08%	-0.03%

16/01	Goldman, Morgan Stanley top profit estimates, shares climb	RE
15/01	Wall Street bankers shift focus to busy 2026 after cashing in on big deals	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	38,936	35,577	33,031	35,469	37,664	50,916	-	-
Change	-	-8.63%	-7.16%	7.38%	6.19%	35.18%	-	-
Enterprise Value (EV) ¹	34,446	34,393	32,144	34,089	36,900	50,273	49,346	48,088
Change	-	-0.15%	-6.54%	6.05%	8.25%	36.24%	-1.84%	-2.55%
P/E ratio	47.2x	45.8x	41.8x	28.3x	34x	49x	34.9x	33.2x
PBR	5.04x	4.75x	4.51x	4.77x	5.86x	7.88x	6.74x	5.93x
PEG	-	-11.95x	9.61x	0.5x	-3.7x	-24.75x	0.9x	6.41x
Capitalization / Revenue	6.29x	4.73x	4.5x	4.77x	5.12x	6.33x	6.13x	5.89x
EV / Revenue	5.56x	4.58x	4.38x	4.59x	5.02x	6.25x	5.94x	5.56x
EV / EBITDA	15.3x	11.5x	11.6x	12.8x	15.3x	17.1x	16x	14.9x
EV / EBIT	16.6x	13.8x	14.4x	15.1x	18x	18.6x	17.3x	15.9x
EV / FCF	19x	20.1x	23.9x	16.1x	19.9x	23.2x	21.3x	19.2x
FCF Yield	5.25%	4.97%	4.18%	6.21%	5.04%	4.31%	4.7%	5.22%
Dividend per Share ²	0.34	0.68	0.76	0.76	0.76	0.7839	0.7864	0.78
Rate of return	0.25%	0.54%	0.63%	0.57%	0.53%	0.38%	0.39%	0.38%
EPS ²	2.87	2.76	2.88	4.68	4.25	4.166	5.853	6.156
Distribution rate	11.8%	24.6%	26.4%	16.2%	17.9%	18.8%	13.4%	12.7%
Net sales ¹	6,190	7,515	7,341	7,430	7,355	8,039	8,310	8,644
EBITDA ¹	2,257	2,983	2,764	2,656	2,404	2,935	3,077	3,238
EBIT ¹	2,076	2,497	2,228	2,252	2,048	2,707	2,850	3,025
Net income ¹	837	789	802	1,273	1,121	1,050	1,442	1,528
Net Debt ¹	-4,490	-1,184	-887	-1,380	-764	-643.3	-1,570	-2,828
Reference price ²	135.37	126.51	120.45	132.67	144.52	204.15	204.15	204.15
Nbr of stocks (in thousands)	2,87,626	2,81,222	2,74,228	2,67,350	2,60,618	2,49,405	-	-
Announcement Date	11/05/21	10/05/22	09/05/23	07/05/24	06/05/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELECTRONIC ARTS INC.	49.01x	6.25x	17.13x	0.38%	5.09TCr
APPLOVIN CORPORATION	64.92x	35.92x	45.59x	-.--%	21TCr
ADOBE INC.	18.38x	5.32x	10.75x	-.--%	13TCr
AUTODESK, INC.	48.62x	7.71x	19.3x	-.--%	5.55TCr
WORKDAY INC.	66.47x	4.9x	15.24x	-.--%	5.07TCr
ROPER TECHNOLOGIES, INC.	29.82x	6.69x	16.91x	0.76%	4.46TCr
DATADOG, INC.	443.82x	11.48x	46.9x	-.--%	4.24TCr
PTC INC.	28.37x	7.2x	14.59x	-.--%	1.98TCr
GRAB HOLDINGS LIMITED	111.7x	3.89x	26.55x	-.--%	1.79TCr
Average	95.68x	9.93x	23.66x	0.13%	6.83TCr
Weighted average by Cap.	76.39x	16.34x	27.58x	0.09%