Using the industry peer median EV/Revenue multiple (trailing + forward), Take-Two Interactive Software, Inc. (TTWO) has a fair value of $289.96 based on 10 comparable companies in the Electronic Gaming & Multimedia industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Take-Two Interactive Software, Inc.TTWO | 39,746 | 7.5x | 6.3x |
| Western Digital Corporation | 103,118 | 11.1x | 8.5x |
| Seagate Technology Holdings plc | 98,852 | 11.4x | 9.0x |
| Monolithic Power Systems, Inc. | 57,961 | 20.4x | 16.8x |
| Electronic Arts Inc. | 51,092 | 6.9x | 6.3x |
| Ubiquiti Inc. | 50,845 | 19.8x | 26.4x |
| NXP Semiconductors N.V. | 49,801 | 4.8x | 4.7x |
| Garmin Ltd. | 46,732 | 6.2x | 7.2x |
| Datadog, Inc. | 41,224 | 12.4x | 10.3x |
| Block, Inc. | 36,885 | 1.6x | 1.4x |
| Zscaler, Inc. | 22,434 | 8.2x | 6.6x |
| Industry Median | 9.7x | 7.9x | |
| (*) Revenue | 5,634 | 6,678 | |
| = Enterprise Value | 54,404 | 52,441 | |
| (-) Net Debt | 2,650 | 2,650 | |
| Equity Value | 51,754 | 49,791 | |
| (/) Outstanding shares | 175 | 175 | |
| Fair Price | $296 | $284 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.