Valuation Take-Two Interactive Software, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-02 EDT			5-day change	1st Jan Change
202.73 ^USD	-0.44%		+0.64%	-20.82%

09-30	Take-Two Interactive Software Enters License Deal With Microsoft for Xbox Devices	MT
09-30	Take-Two Interactive Software, Inc. And Microsoft Corporation Enter Into New Long-Term XBOX Publisher License Agreement	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	17,745	20,123	25,330	36,579	36,572	37,907	-	-
Change	-	13.4%	25.88%	44.41%	-0.02%	3.65%	-	-
Enterprise Value (EV) ¹	15,193	21,881	27,385	38,759	37,101	36,938	35,311	33,657
Change	-	44.02%	25.16%	41.53%	-4.28%	-0.44%	-4.4%	-4.68%
P/E	42.9x	-17x	-6.75x	-8.1x	-122x	110x	38.3x	29.6x
PBR	4.66x	2.23x	4.48x	17.2x	10.4x	9.83x	6.92x	5.14x
PEG	-	0x	-0x	-0.5x	1.3x	-1x	0x	1x
Capitalization / Revenue	5.21x	3.81x	4.75x	6.48x	5.44x	4.46x	4.1x	3.99x
EV / Revenue	4.46x	4.14x	5.14x	6.86x	5.52x	4.34x	3.82x	3.54x
EV / EBITDA	19.8x	24.5x	37.6x	51.1x	32.2x	21.1x	14.1x	12.5x
EV / EBIT	21.5x	27.2x	46.1x	62.9x	36.9x	23.3x	14.3x	13.2x
EV / FCF	153x	-108x	-174x	-181x	80.4x	35.9x	19x	17x
FCF Yield	0.65%	-0.93%	-0.58%	-0.55%	1.24%	2.79%	5.27%	5.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.58	-7.03	-22.01	-25.58	-1.62	1.842	5.287	6.852
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,408	5,284	5,333	5,648	6,721	8,504	9,254	9,502
EBITDA ¹	767.8	893.9	729.1	758.4	1,154	1,750	2,508	2,688
EBIT ¹	706.6	803.6	593.6	616.4	1,005	1,589	2,464	2,554
Net income ¹	418	-1,125	-3,744	-4,479	-298.2	272.4	971.8	1,221
Net Debt ¹	-2,552	1,758	2,055	2,181	528.7	-968.8	-2,596	-4,250
Reference price ²	153.74	119.30	148.49	207.25	197.50	202.73	202.73	202.73
Nbr of stocks (in thousands)	115,421	168,675	170,586	176,496	185,175	186,980	-	-
Announcement Date	5/16/22	5/17/23	5/16/24	5/15/25	5/21/26	-	-	-

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.($)
TAKE-TWO INTERACTIVE SOFTWARE, INC.	110.03x	4.34x	21.1x	-.--%	37.91B
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	390.24x	19.27x	51.47x	0.36%	598.29B
Weighted average by Cap.	180.11x	15.24x	31.78x	0.64%