ELECTRONIC ARTS INC.

EA· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
5.2%
FY2015–2025
Net Income
2.5%
FY2015–2025
Free Cash Flow
EPS (Diluted)
4.7%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
17.6%
NI ÷ Equity
Return on Assets
9.1%
NI ÷ Assets
Net Profit Margin
15.0%
NI ÷ Revenue
Debt / Equity
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$15.8B
Per Share (approx.)
$62.54
25% Margin of Safety
$46.90
Conservative entry
50% Margin of Safety
$31.27
Buffett's ideal entry
Growth Rate Used
3.0%
Latest FCF
$1.1B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$4.4B$1.2B34.0%26.3%$2.5B
2017$4.8B$967.0M23.8%20.0%$2.6B
2018$5.2B$1.0B22.7%20.3%$4.3B
2019$5.0B$1.0B19.1%20.6%$4.7B
2020$5.5B$3.0B40.7%54.9%$3.8B
2021$5.6B$837.0M10.7%14.9%$5.3B
2022$7.0B$789.0M10.3%11.3%$2.7B
2023$7.4B$802.0M11.0%10.8%
2024$7.6B$1.3B16.9%16.8%
2025$7.5B$1.1B17.6%15.0%
Warren & Charlie
Buffett / Munger — quality, moat & valuation

ELECTRONIC ARTS INC. (EA) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Digital Toll Bridge: EA doesn't just sell software; it owns the infrastructure of leisure for millions. Once a user invests hundreds of hours and thousands of dollars into a digital identity, the cost of switching to a competitor isn't just financial—it's emotional.
  • The "Rented" Monopoly: While they don't own the sports leagues, the exclusive licenses create a legal fortress. You cannot simply "code" your way around an NFL or FC license. It is a government-sanctioned monopoly on specific digital experiences.
  • High-Margin Recurring Loops: The shift from one-time sales to TransferredOverTimeMember revenue is the "holy grail." They've turned a hit-driven business into a subscription-like utility where users pay for the privilege of maintaining their status.
  • Attractive Entry: This becomes a Berkshire-style "fat pitch" if the market ignores the recurring cash flow and prices it as a volatile hit-maker. We want it when the price reflects a dying studio, not a digital ecosystem.

🐻 The Bear Case (Charlie inverts)

"Show me where I'll die and I won't go there."

  • The "Rented Moat" Collapse: The moat isn't built on stone; it's built on contracts. If a league decides to build its own game or a competitor outbids EA for the exclusive license, the entire value proposition vanishes overnight. We are betting on the benevolence of sports executives.
  • The Operating Leverage Trap: Revenue is growing (5.2% CAGR), but Net Income is flat (2.5% CAGR). This is a leaking bucket. They are spending more to make the same amount of money—the definitive sign of a business losing its competitive edge or suffering from bloated corporate sclerosis.
  • The Hit-Driven treadmill: Despite the recurring revenue, the core ecosystem requires a "hit" to stay relevant. If the next generation of titles fails to capture the zeitgeist, the sunk-cost switching costs evaporate as users migrate to the next shiny object.
  • Most Likely Failure: Negative operating leverage is the silent killer. If costs continue to outpace revenue growth over the next 3–5 years, the "moat" is actually just a very expensive fence they can no longer afford to paint.

💰 Valuation & Margin of Safety

The DCF is sobering. It suggests the market is likely overestimating the growth of a company that is spinning its wheels operationally.

  • Intrinsic value estimate: $62.54 per share
  • 25% margin of safety entry: $46.90 (conservative)
  • 50% margin of safety entry: $31.27 (Buffett's ideal)
  • Current Status: Expensive. If the stock is trading anywhere near or above $100, the market is pricing in a "miracle recovery" of operating leverage that the current financials do not support.

Verdict: PASS

The business has a durable moat, but the management is failing to translate that moat into bottom-line growth. We do not buy businesses where the costs of maintaining the moat grow faster than the profits it protects. Unless the price crashes to $46.90, we let this one go to the speculators.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.