What Is TTWO Fair Value?
Take-Two Interactive (TTWO) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Take-Two Interactive (TTWO) has a composite fair value estimate of $246.59 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $235.39, suggesting the stock is fair value by 4.8%.
Data as of August 29, 2026 (today)
Composite Fair Value
Fair Value3 of 4 models$246.59
vs. current price of $235.39(+4.8%)
How Is TTWO Fair Value Calculated?
Four independent models estimate what TTWO is worth. Each uses different inputs and assumptions. The composite blends them by weight.
TTWO Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$433.49
+84.2%Undervalued
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
TTWO Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$28.58
-87.9%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$95.84
-59.3%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $235.39 is 84.2% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.57B | $1.43B |
| Year 2 | $1.96B | $1.64B |
| Year 3 | $2.45B | $1.87B |
| Year 4 | $3.07B | $2.13B |
| Year 5 | $3.83B | $2.43B |
| Year 6 | $4.79B | $2.77B |
| Year 7 | $5.99B | $3.17B |
| Year 8 | $7.49B | $3.61B |
| Year 9 | $9.36B | $4.12B |
| Year 10 | $11.70B | $4.71B |
| Terminal Value | $170.50B | $68.59B |
What Are TTWO's Key Financial Metrics?
Earnings & Growth
Current Price
$235.39
EPS (TTM)
-$1.74
Forward P/E
22.9
Profit Margin
-4.8%
Cash & Balance Sheet
Free Cash Flow
1.3B
EBITDA
766.5M
Book Value
$18.94
Total Debt
2.9B
What Do Analysts Say About TTWO?
Low
$170.00
Average
$286.89
High
$368.00
Upside
+21.9%
TTWO Fair Value FAQ
What is the fair value of TTWO?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), TTWO's estimated fair value is $246.59. The stock is currently trading at $235.39, which makes it fair value by our analysis.
How is TTWO's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is TTWO overvalued or undervalued?
Based on our analysis, TTWO is fair value. The current price of $235.39 is 4.8% below our estimated fair value of $246.59.
What do Wall Street analysts say about TTWO?
29 analysts cover Take-Two Interactive with a consensus rating of "Strong Buy." The average price target is $286.89, ranging from $170.00 to $368.00. This implies 21.9% upside from the current price.