Activision Blizzard Inc
Headquartered in Santa Monica, California, Activision is a leading global producer and publisher of interactive entertainment connecting hundreds of millions of players around the world through the joy, fun and thrill of competition enabled by epic entertainment. Activision maintains operations throughout the world and is a division of Activision Blizzard, an S&P 500 company.
Free cash flow has been growing at 0.9% annually.
Current Price
$94.42
GoodMoat Value
$39.97
57.7% overvaluedActivision Blizzard Inc (ATVI) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
ATVI DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Activision Blizzard Inc (ATVI). Estimate the intrinsic value of ATVI stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $1.92. Free cash flow: $2.13B. FCF growth rate: 0.89%. WACC: 10.00%. Shares outstanding: 786.2M. GoodMoat fair value: $39.97.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateActivision Blizzard Inc's true worth.