Take-Two Interactive Software, Inc.(TTWO) Intrinsic Value & DCF Analysis (2026)
Current Price
$230.25
Last updated: Jul 24, 2026
Price vs Intrinsic Value
Fundamental Score
Weighted across 6 signals
Narrative Score
No change vs previous
Trend Score
Trend data unavailable
Still researching stocks one at a time?
Intrinziq helps you:
- Turn your stock-picking rules into repeatable strategies
- Find better setups across hundreds of stocks automatically
- Backtest your strategy before putting money to work
The intrinsic value of Take-Two Interactive Software, Inc. (TTWO) is estimated at $76.79 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $230.25, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a 5.52% long-term growth rate and a 9.00% discount rate (calculated: 8.55%), reflecting expected future free cash flow and cost of capital.
The intrinsic value of Take-Two Interactive Software, Inc. (TTWO) is estimated at $76.79 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $230.25, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a 5.52% long-term growth rate and a 9.00% discount rate (calculated: 8.55%), reflecting expected future free cash flow and cost of capital.Valuation Details
Capital Efficiency
The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.
Fundamental Details
Narrative Details
Trend Details
Investment Coach
Free Cash Flow (in millions)
How Intrinziq Estimates Fair Value
Intrinziq estimates Take-Two Interactive Software, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.
Take-Two Interactive Software, Inc.Technology
Established in 1993 and headquartered in New York, New York, Take-Two Interactive Software, Inc. is a global leader in the development, publishing, and marketing of interactive entertainment experiences for consumers worldwide. The company's extensive catalog is primarily distributed under its prominent labels: Rockstar Games, 2K, Private Division, and T2 Mobile Games. Rockstar Games is renowned for its action-adventure titles, including iconic franchises like Grand Theft Auto, Red Dead Redemption, Max Payne, and Midnight Club, alongside other fan favorites such as LA Noire, Bully, and Manhunt. The 2K label covers a broad spectrum of genres, offering popular series in shooter (Borderlands), action (BioShock, Mafia), role-playing, strategy (Sid Meier's Civilization, XCOM series), sports, and family/casual categories. This includes highly successful sports simulation games like the NBA 2K basketball series, WWE 2K professional wrestling, and PGA TOUR 2K. Private Division supports titles such as Kerbal Space Program, OlliOlli World, The Outer Worlds, and Ancestors: The Humankind Odyssey. For mobile device users, T2 Mobile Games provides free-to-play options like Dragon City, Monster Legends, Two Dots, and Top Eleven. Take-Two's diverse range of products is designed for major gaming platforms, encompassing current and previous generation consoles (PlayStation 4, PlayStation 5, Xbox One, Nintendo Switch), personal computers, and mobile devices (smartphones and tablets). Consumers can purchase these games through traditional physical retail channels, digital storefronts for download, various online platforms, and cloud streaming services.