What Is TTWO Fair Value?
Take-Two Interactive (TTWO) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Take-Two Interactive (TTWO) has a composite fair value estimate of $286.67 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $243.80, suggesting the stock is undervalued by 17.6%.
Data as of July 16, 2026 (today)
Composite Fair Value
Undervalued3 of 4 models$286.67
vs. current price of $243.80(+17.6%)
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 →
$514.63
+111.1%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 →
$28.92
-88.1%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.
$98.14
-59.7%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 $243.80 is 111.1% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.81B | $1.65B |
| Year 2 | $2.26B | $1.89B |
| Year 3 | $2.83B | $2.16B |
| Year 4 | $3.53B | $2.47B |
| Year 5 | $4.42B | $2.82B |
| Year 6 | $5.52B | $3.22B |
| Year 7 | $6.90B | $3.67B |
| Year 8 | $8.63B | $4.20B |
| Year 9 | $10.79B | $4.79B |
| Year 10 | $13.48B | $5.48B |
| Terminal Value | $199.50B | $81.04B |
What Are TTWO's Key Financial Metrics?
Earnings & Growth
Current Price
$243.80
EPS (TTM)
-$1.66
Forward P/E
24.4
Profit Margin
-4.5%
Cash & Balance Sheet
Free Cash Flow
1.4B
EBITDA
788.5M
Book Value
$18.94
Total Debt
3B
What Do Analysts Say About TTWO?
Low
$170.00
Average
$284.14
High
$368.00
Upside
+16.5%
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 $286.67. The stock is currently trading at $243.80, 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 $243.80 is 17.6% below our estimated fair value of $286.67.
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 $284.14, ranging from $170.00 to $368.00. This implies 16.5% upside from the current price.