On 12 Nov 2026 our base value for Take-Two Interactive is $176.77 a share, 22.1% below its $226.95 close; 0 of 1 valuation methods put it above the price.
| Method | Value | vs price | Basis |
|---|---|---|---|
| Discounted cash flow | — | — | the free cash flow base is 0.20% of market cap (floor 1%) — the terminal value carries the answer, not the cash flows |
| Exit multiple (P/E) | — | — | no exit multiple: fewer than 12 quarters of usable earnings history, so there is no multiple this name has been shown to trade at. The forward PE is not a substitute — it is today's price divided by earnings, and an anchor built from it can only restate the price |
| Sum of the parts | — | — | no sum of the parts: this run holds no segment disclosure for the name |
| Price to sales | $176.77 | -22.1% | the stock's own median price-to-sales of 5.16× |
| Tangible book | — | — | used only for lenders, where book value is the business |
| Price to FFO (REITs) | — | — | used only for REITs |
Each working is rebuilt by code from the valuation's own figures and checked against the published value.
The base value is the average of the methods kept in it:
| Method | Value |
|---|---|
| Price to sales | $176.77 |
One method is kept, so the base value is its value: $176.77
Base value $176.77 a share
One-year price simulation: a 10% chance the price is below $141.86 and a 10% chance it is above $377.31 in a year; a 52% chance it is higher than today's $226.95, from 37.97% volatility. The simulation assumes the price drifts up at our discount rate of 9.45% a year.
| Week | Price | Base value |
|---|---|---|
| 2 Oct 2026 | $202.73 | $184.58 |
| 9 Oct 2026 | $213.44 | $184.58 |
| 16 Oct 2026 | $205.28 | $184.58 |
| 23 Oct 2026 | $203.69 | $184.58 |
| 30 Oct 2026 | $190.17 | $184.58 |
| 6 Nov 2026 | $214.87 | $184.58 |
| 12 Nov 2026 | $226.95 | $176.77 |
Data as of 12 Nov 2026; financials to 30 Sep 2026. Sources: company filings via EODHD, SEC EDGAR, US Treasury. How these values are computed. Not investment advice.
Run a full Desk Run on TTWO · Take-Two Interactive company page · Call and put prices