선택적 제품 분석
허용하는 경우 개인정보 보호를 고려한 제한적 분석을 사용해 어떤 리서치 여정이 효과적인지 파악합니다. 광고 추적기나 세션 녹화는 사용하지 않습니다. 환경설정에서 이 선택을 변경할 수 있습니다. 자세한 내용은 개인정보 처리방침.
Bull: EA successfully scales new IP while accelerating live-services monetization across core franchises.
Regulatory Ban on Ultimate Team: Global regulatory actions classify Ultimate Team 'loot boxes' as gambling, heavily restricting or banning the mechanic in key markets.
Electronic Arts is a highly profitable, mature compounder leveraging deep network effects and wide economic moats rooted in exclusive sports licenses. The transition to digital distribution structurally elevated margins, driving robust free cash flow. However, current market pricing heavily over-extrapolates these margins into perpetuity, ignoring regulatory headwinds and long-term structural decay risks inherent in sports licensing.
Electronic Arts is a highly profitable, mature compounder leveraging deep network effects and wide economic moats rooted in exclusive sports licenses. The transition to digital distribution structurally elevated margins, driving robust free cash flow. However, current market pricing heavily over-extrapolates these margins into perpetuity, ignoring regulatory headwinds and long-term structural decay risks inherent in sports licensing.
Network Effects
Accelerating digital transition, new console generation penetration, and monetization of live services.
Sell. A 32% premium to fair value implies the market is over-extrapolating margins into perpetuity, ignoring regulatory limits and inevitable moat fade risks.
Electronic Arts Inc. develops, markets, publishes, and delivers games, content, and services for game consoles, PCs, and mobile phones worldwide. It develops and publishes games and experiences across diverse genres, such as sports, racing, first-person shooter, action, role-playing, and simulation; and live services offerings, including extra content and subscription offerings through its global football and American football franchises, such as EA SPORTS College Football and EA SPORTS Madden NFL, as well as based on its IP comprising The Sims, Apex Legends, and Battlefield. The company markets and sells its games and services through digital distribution and retail channels; and directly to mass market retailers, specialty stores, and distribution arrangements. Electronic Arts Inc. was incorporated in 1982 and is headquartered in Redwood City, California.
A combined scenario where EA loses its exclusive NFL license and sweeping global regulations ban Ultimate Team mechanics. This would structurally impair the 1.85x OCF-to-Net-Income conversion and compress operating margins well below 20%, driving the valuation toward the $85 downside case.
Heightened competition in non-sports titles and regulatory actions targeting loot box mechanics severely impair Ultimate Team recurring revenue, causing unrecoverable margin contraction and immediate multiple compression.
Global regulatory actions classify Ultimate Team 'loot boxes' as gambling, heavily restricting or banning the mechanic in key markets.
The NFL decides to move away from an exclusive licensing agreement, allowing competitors to release simulation football titles.
투자 논리를 약화시킬 수 있는 다섯 가지 변화입니다.
Prolonged top-line contraction signals player fatigue and softening engagement within live services, disrupting the predictable deferred revenue cash float that underpins enterprise cash flow generation.
현재:-1.3% for the period ended 2025-03-31
다음이면 경고< -5.0% over any trailing twelve-month period
Network Effects
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted , discount each year's earnings at , then add a Gordon-growth .
Unavailable
The highlighted base cell is anchored to composite fair-value midpoint ($136.08). It is the reference value for this grid, not a separate standalone fair-value claim.
FCFF DCF remains positive at the base case: base FCFF $1.3B after capex $223.9M, with terminal value at 58.0% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
EA successfully scales new IP while accelerating live-services monetization across core franchises. Operating leverage from a fully digital mix expands margins, justifying a sustained premium multiple.
If it drops below 1.3x, downside risk materializes rapidly due to multiple compression.
If it drops below 1.3x, downside risk materializes rapidly due to multiple compression.
If it drops below 1.3x, downside risk materializes rapidly due to multiple compression.
If it drops below 1.3x, downside risk materializes rapidly due to multiple compression.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 매출 | 7,463,000,000 |
|---|---|
| 매출원가 | 1,543,000,000 |
| 매출총이익 | 5,920,000,000 |
| 영업비용 | 4,343,000,000 |
| 영업이익 | 1,577,000,000 |
| 영업외 항목 및 세금 | -456,000,000 |
| 순이익 | 1,121,000,000 |
| 총자산 | 12,368,000,000 |
|---|---|
| 현금 | 2,136,000,000 |
| 유동자산 | 3,276,000,000 |
| 총부채 | 5,982,000,000 |
| 유동부채 | 3,459,000,000 |
| 주주자본 | 6,386,000,000 |
2026-05-20 분석에 사용된 시점 재무 데이터입니다.
| 기간 | 매출 | EBITDA | 순이익 | 영업 현금흐름 | 잉여 현금흐름 | 자본적 지출 | 감가상각비 | 주식 기반 보상 | 자사주 매입 | 지급 배당금 | 순부채 발행 | 투자 현금흐름 | 재무 현금흐름 | 기초 현금 | 기말 현금 | 현금 및 투자자산 | 총부채 | 영업이익률 | ROIC | WACC | ROIC−WACC 스프레드 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-03-31 | — | — | — | — | — | — | — | — | — | — | 8.8억 | — | — | — | — | — | — | — | — | — | — |
| 2022-03-31 | 69.9억 | 16.3억 | 7.9억 | 19억 | 17.1억 | 1.9억 | 4.9억 | 5.3억 | 13억 | 1.9억 | 0 | — | — | — | — | 27.3억 | 19.6억 | 16.1% | — | — | — |
| 2023-03-31 | 74.3억 | 19.2억 | 8억 | 15.5억 | 13.4억 | 2.1억 | 5.4억 | 5.5억 | 13억 | 2.1억 | 0 | — | — | — | — | 24.2억 | 19.5억 | 19.4% | — | 6.5% | — |
| 2024-03-31 | 75.6억 | 20.5억 | 12.7억 | 23.2억 | 21.2억 | 2억 | 4억 | 5.8억 | 13억 | 2.1억 | — | — | — | — | — | 29억 | 19.5억 | 20.9% | — | 7.2% | — |
| 2025-03-31 | 74.6억 | 20.2억 | 11.2억 | 20.8억 | 18.6억 | 2.2억 | 3.6억 | 6.4억 | 25.1억 | 2억 | — | — | — | — | — | 21.4억 | 19.5억 | 21.1% | — | 6.7% | — |
EA trades at 20.7x forward earnings against a peer median of 26.6x; EV/EBITDA of 33.3x against a peer median of 28.7x; 6 peers.
Normal capex phase with heavy reliance on share buybacks rather than dividends for capital return.
Accelerating digital transition, new console generation penetration, and monetization of live services.
Slowing overall industry growth, heavy competition in non-sports titles, and regulatory headwinds.
Normal capex phase with heavy reliance on share buybacks rather than dividends for capital return.
Zero. The asset currently trades at an unjustifiable premium to conservative fair value estimates.
If holding, trim exposure given the ~32% premium to intrinsic value, reallocating capital to higher-conviction, undervalued compounders.
Upside case depends on the report valuation range and named growth catalysts.
The market is aggressively pricing in an implied ~20% growth trajectory, completely ignoring the eventual deceleration cycles, structural licensing fades, and regulatory risks targeting core monetization engines.
Sell. The composite fair value of $136.44 represents a material and deliberate discount to the current $201.70 trading price, driven by a highly optimistic market expectation that refuses to acknowledge the reality of structural moat fade.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Core franchises experience severe player attrition due to a lack of innovation and aggressive monetization, leading to a permanent structural decline in live-service revenues.
Sustained margin degradation indicates escalating development and licensing royalty costs that cannot be offset by high-margin in-game digital spending, weakening structural profitability.
현재:21.1% for the period ended 2025-03-31
다음이면 경고< 18.0% over any trailing twelve-month period
A breakdown in cash conversion reflects diminishing deferred revenue from digital bookings and unfavorable working capital shifts, curtailing capital return capacity and share repurchases.
현재:1.855 as of 2026-05-20
다음이면 경고< 1.30x on a trailing twelve-month basis
Formal prohibition of randomized in-game purchasing mechanics would eliminate high-margin live-service monetization streams across sports titles, causing structural cash flow impairment.
현재:No active commercial bans across major jurisdictions as of 2026-05-20
다음이면 경고>= 1 statutory ban or regulatory gambling classification of Ultimate Team mechanics enacted in the EU or US within any fiscal year
Loss of exclusive sports licensing rights eliminates EA's competitive moat in sports simulation, enabling direct rival entry and dividing customer engagement across titles.
현재:Exclusive NFL licensing in place as of 2026-05-20
다음이면 경고>= 1 formal non-renewal or termination of exclusive simulation video game licensing rights with the NFL within any contract cycle
This edition does not contain enough finite inputs to reproduce the lens calculation.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
This edition does not contain enough finite inputs to reproduce the lens calculation.
A balanced but structurally conservative path, anchoring heavily on the superior cash conversion uniquely evident in owner earnings while appropriately weighting the structural fade of exclusive legacy sports licenses.
Warning level: < 18.0% over any trailing twelve-month period. Sustained margin degradation indicates escalating development and licensing royalty costs that cannot be offset by high-margin in-game digital spending, weakening structural profitability.
Warning level: < 1.30x on a trailing twelve-month basis. A breakdown in cash conversion reflects diminishing deferred revenue from digital bookings and unfavorable working capital shifts, curtailing capital return capacity and share repurchases.
Warning level: >= 1 statutory ban or regulatory gambling classification of Ultimate Team mechanics enacted in the EU or US within any fiscal year. Formal prohibition of randomized in-game purchasing mechanics would eliminate high-margin live-service monetization streams across sports titles, causing structural cash flow impairment.
Warning level: >= 1 formal non-renewal or termination of exclusive simulation video game licensing rights with the NFL within any contract cycle. Loss of exclusive sports licensing rights eliminates EA's competitive moat in sports simulation, enabling direct rival entry and dividing customer engagement across titles.
| 마진 |
|---|
| EA | Electronic Arts Inc. | $50.6B | 20.7x | 6.7x | 33.3x | — | — |
| TTWO | Take-Two Interactive Software Inc. | 30.1x | 6.7x | 55.0x | -86.2% | -2.0% | |
| GOOGL | Alphabet Inc. | 26.8x | 11.1x | 28.9x | 38.9% | 36.1% | |
| GOOG | Alphabet Inc. Class C | 26.6x | 11.0x | 28.7x | 38.9% | 36.1% | |
| META | Meta Platforms Inc. | 16.7x | 7.1x | 14.0x | 32.9% | 40.6% | |
| NFLX | Netflix Inc. | 23.2x | 8.0x | 26.7x | 48.5% | 32.3% |
