What Is TTWO Fair Value?
Take-Two Interactive (TTWO) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Take-Two Interactive (TTWO) has a composite fair value estimate of $249.45 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $201.23, suggesting the stock is undervalued by 24.0%.
Data as of October 14, 2026 (today)
Composite Fair Value
Undervalued3 of 4 models$249.45
vs. current price of $201.23(+24.0%)
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 →
$442.04
+119.7%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 →
$28.24
-86.0%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.
$91.83
-54.4%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 $201.23 is 119.7% 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 | $2.14B |
| Year 5 | $3.83B | $2.44B |
| Year 6 | $4.79B | $2.79B |
| Year 7 | $5.99B | $3.19B |
| Year 8 | $7.49B | $3.64B |
| Year 9 | $9.36B | $4.16B |
| Year 10 | $11.70B | $4.75B |
| Terminal Value | $173.08B | $70.30B |
What Are TTWO's Key Financial Metrics?
Earnings & Growth
Current Price
$201.23
EPS (TTM)
-$1.73
Forward P/E
19.5
Profit Margin
-4.8%
Cash & Balance Sheet
Free Cash Flow
1.3B
EBITDA
766.5M
Book Value
$19.30
Total Debt
2.9B
What Do Analysts Say About TTWO?
Low
$170.00
Average
$286.44
High
$368.00
Upside
+42.3%
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 $249.45. The stock is currently trading at $201.23, which makes it undervalued 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 undervalued. The current price of $201.23 is 24.0% below our estimated fair value of $249.45.
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 $286.44, ranging from $170.00 to $368.00. This implies 42.3% upside from the current price.