TTWO

Nasdaq

TAKE TWO INTERACTIVE SOFTWARE INC

Communication Services, Interactive Home Entertainment

$246.50

close 7 Aug 2026

+10.70%

52-week change

$45.70B

market cap

$187.63

$265.94

52-week range

Expected price

$56.40 – $68.93

Current price

$246.50

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)-153.70x

P/S (TTM)6.87x

P/B13.02x

EV/EBITDA (TTM)494.95x

FCF yield (TTM)1.01%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average42.63x

P/E, sector median16.67x*

Price at 5-year median P/E—*

Forward — analyst consensus

Forward P/E (FY2027)120.12x*

Forward P/E (FY2028)45.37x

Forward PEG0.73*

Consensus EPS FY2027 (15 analysts)$2.05

EPS growth (FY2027→FY2028)164.76%

Revenue growth (FY2027)28.13%

Street view

Price target (mean)$284.14*

Target upside15.27%

Ratings (buy / hold / sell)28 / 0 / 1

FY2027 EPS revisions, 30d (up / down)4 / 0

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

period to 31 Mar 2026, filed 22 May 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -11.36%10Y CAGR +7.49%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$246.50

Cash & equivalents$1.36B

Total debt$2.52B

Shares outstanding185.40M

Result

DCF price per share$5.66

Current price$246.50

Margin of safety-97.71%

PV of years 1–10$1.33B

PV of terminal value$872.36M

Equity value$1.05B

Market-implied growth+28.85%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2027	2028	2029	2030	2031	2032	2033	2034	2035	2036	Terminal
Growth, %											2.5
FCF	$299.16M	$265.18M	$235.05M	$208.35M	$184.68M	$163.70M	$145.10M	$128.62M	$114.01M	$101.06M	$1.88B
PV	$277.00M	$227.35M	$186.59M	$153.14M	$125.69M	$103.16M	$84.67M	$69.49M	$57.03M	$46.81M	$872.36M

period to 30 Jun 2026, filed 7 Aug 2026, close 7 Aug 2026