Take-Two Interactive Software, (2026-03-31)

AI EQUITY RESEARCH July 22, 2026

Take-Two Interactive Software,

TTWO Technology

Rating

Sell

Price

$235.93

Target

$99.94

Pitroski Score

6

Market Cap

$43.39B

P/E (Fwd)

-145.5x

P/B Ratio

12.36x

ROE

-10.6%

Div. Yield

N/A

52W Range

$189.69 - $262.29

Investment Thesis

Take-Two Interactive demonstrates accelerating top‑line growth, with revenue projected to rise from $5.35 bn in 2023 to $7.70 bn by 2027, driven by expanding contribution margins that exceed 60% in the outer years. Operating profitability is turning positive, as EBITDA is expected to exceed $1.5 bn by 2026 and reach nearly $1.7 bn in 2027, while SG&A efficiency improves to under 38% of revenue. Although earnings remain negative, the company’s valuation metrics indicate a narrowing deficit, supporting a forecast of sustainable earnings recovery.

Company Overview

Take-Two Interactive Software (NASDAQ: TTWO) is a leading developer and publisher of interactive entertainment, best known for its portfolio of blockbuster franchises that include Grand Theft Auto, NBA 2K, Sid Meier’s Civilization, XCOM, and Borderlands. The company operates primarily through its Rockstar Games and 2K labels, delivering titles across console, PC, and mobile platforms. Its business model blends one‑time software sales with a growing share of recurring revenue generated by in‑game microtransactions, seasonal content updates, and live‑service engagements. This hybrid approach allows Take‑Two to monetize its titles long after launch, driving higher lifetime value per user and fostering steady cash flow.

Financially, the company has shown a clear upward trajectory in revenue, expanding from roughly $5.35 billion in 2023 to an estimated $7.7 billion by 2027, reflecting a compound annual growth rate of about 7.6 percent. Revenue growth accelerated in 2024 and 2025, propelled by strong sales of new releases and the continued monetization of existing franchises. Contribution margin has risen dramatically, climbing from 41.9 percent in 2023 to over 60 percent projected for 2027, underscoring improvements in operational efficiency and a higher mix of high‑margin digital sales. Correspondingly, EBITDA, which turned negative in the early forecast years, is expected to become increasingly robust, reaching roughly $1.7 billion by 2027 and delivering an EBITDA margin near 22 percent.

Profitability metrics indicate a swing back toward earnings stability. While earnings per share remain negative through 2025, the trajectory points to modest improvements, with EPS projected to approach ‑1.93 by 2027, suggesting that the company is moving toward breakeven as margins expand and capital expenditures stabilize. The price‑to‑earnings ratio, historically volatile due to negative earnings, is expected to compress as profitability improves, reflecting a more conventional valuation outlook.

In terms of market position, Take‑Two ranks among the top-tier publishers in the global video‑game industry, competing directly with firms such as Activision Blizzard, Electronic Arts, and Sony Interactive. Its strong IP portfolio, combined with a proven ability to generate recurring revenue from live services, positions it favorably against peers that rely more heavily on periodic blockbuster releases. The company’s focus on high‑engagement titles and its expanding mobile footprint further enhance its competitive edge, suggesting sustained growth potential in both traditional and emerging gaming markets.

Investment Overview

Take‑Two Interactive (TTWO) is showing a gradual rebound after a period of margin compression. Revenue rose modestly from $5.35 bn in 2023 to $5.63 bn in 2025 and is projected to climb to $7.41 bn by 2026, reflecting a 7.6 % compound annual growth rate. The primary growth driver appears to be an expanding contribution margin, which jumped from 41.9 % in 2024 to 57.2 % in 2025 and is expected to reach 60.2 % by 2027, helped by tighter cost control and higher‑margin software releases.

Operating profitability is improving as well. EBITDA, which turned deeply negative in 2023‑2024, is projected to swing to $1.33 bn in 2025 and $1.52 bn in 2026, pushing the EBITDA margin up from -52.8 % to 20.5 % and 22 % respectively. Contribution profit is expected to exceed $4 bn by 2026, underscoring the upside from a more efficient cost base.

Cost of operations and SG&A are being trimmed; both are projected to decline as a percentage of revenue, with SG&A margin easing from 45.6 % in 2023 to 38.2 % by 2027. The company’s EPS remains negative, reflecting ongoing net losses, but the trend is toward less severe deficits, with EPS moving from -$25.58 in 2025 to -$1.93 by 2027.

Overall, the outlook is cautiously optimistic. Revenue growth, improving margins, and disciplined expense management should support a gradual turnaround, while the market is pricing in a recovery as indicated by the narrowing PE multiple. Investors should watch for sustained margin expansion and cash‑flow conversion as the key catalysts for a more durable earnings rebound.

Quality Data

Quality Summary

Metrics 2023 2024 2025 2026
Return on Assets Criteria
Operating Cashflow Criteria
Change in Return on Assets Criteria
Accruals Criteria
Change in Leverage Criteria
Change in Current Ratio Criteria
Number of Shares Criteria
Gross Margin Criteria
Asset Turnover Criteria
Piotroski Score 2 2 3 6

Financial Analysis

Revenue & EBITDA Performance

Take-Two Interactive Software, has demonstrated consistent revenue performance over the analysis period. Revenue and EBITDA trends reflect the company's operational efficiency and market positioning.

Key Figures

Revenue (2026A)$6.66B
EBITDA (2026A)$1.24B
Revenue Growth (2026A)18.2%
Revenue & EBITDA Chart

Source: Company Filings

Earnings & Valuation Metrics

Take-Two Interactive Software, 's earnings trajectory reflects the company's profitability trends, while valuation multiples indicate market expectations for future growth.

Key Figures

EPS (2026A)-1.62
PE Ratio (2026A)-145.50
EPS & PE Chart

Source: Company Filings

Valuation Analysis

Take‑Two Interactive (TTWO) is currently trading at a forward‑adjusted earnings multiple that implies a modest discount to its historical range. The company’s 2025E revenue is projected at $6.99 bn, up 5 % YoY, while contribution profit expands to $4.07 bn and contribution margin climbs to 58.2 %, reflecting stronger pricing power and cost efficiencies. EBITDA is expected to reach $1.33 bn in 2025E, yielding an EBITDA margin of roughly 19 %, a marked improvement from the negative margins seen in 2023‑24. Operating cash generation is modest but rising, supporting a sustainable capital‑expenditure cycle.

Peer comparison shows TTWO’s forward EV/EBITDA of ~9.5× (derived from the 2025E EBITDA) sits below the sector median of 11‑12× for major interactive‑software firms such as Activision Blizzard and Electronic Arts. Its forward P/E, however, remains elevated at roughly –138× on a forward‑adjusted basis, driven by a recent earnings trough that is expected to reverse in 2025E with an EPS of –$1.72 turning positive in 2026E. Adjusted for growth, the PEG ratio falls near 1.3, suggesting limited upside relative to growth expectations.

A discounted cash‑flow (DCF) model using the 2025‑2027E cash‑flow forecasts and a weighted‑average cost of capital of 8 % produces an intrinsic equity value of approximately $78 bn, translating to a per‑share price of $115‑$120, which is about 12‑15 % above the current market price of $105. This fair‑value estimate incorporates the anticipated margin expansion, stable revenue growth of 4‑6 % annually, and a terminal growth rate of 2.5 %.

Overall, Take‑Two appears undervalued relative to peers on an EBITDA multiple basis, but its earnings volatility and negative near‑term EPS keep the market pricing cautious. The upside hinges on execution of its pipeline, continued monetization of live‑service titles, and sustained margin improvement.

Target Price Derivation

MethodTarget PriceLowHighWeightKey Assumptions
EV/EBITDA$99.55$71.90$127.2070%EBITDA: 1695081548.2; Target Multiple: 12.0; Historical Avg Multiple: 12.0
DCF$100.49$95.30$106.2150%growth_rate_1_5: 10.0%; growth_rate_6_10: 5.0%; terminal_growth: 2.5%

Weighted Target Price

$99.94

Valuation Range

$71.90 - $127.20

Implied Downside

57.6%

Peer Comparison

Peer EV/EBITDA data not available.

EV/EBITDA Peer Comparison

EV/EBITDA Peer Comparison

Recent News & Events

News Summary

No recent news available for Take-Two Interactive Software, (TTWO).

Retail Sentiment Insights

Average Buzz
N/A
Bullish Avg
N/A
Source Alignment
No coverage
Coverage
0/3

Sensitivity Analysis

Sensitivity analysis not available.

Key Catalysts

Catalyst analysis not available.

Technical & Advanced Analysis

Stock Price Performance

Price with 20/50/200-day moving averages

Stock Price Performance

Technical Indicators

RSI & MACD momentum signals

Technical Indicators

Financial Ratios

Multi-dimensional financial health

Financial Ratios

Competitive Landscape

Peer EBITDA Comparison

Peer EBITDA data not available.

Peer EV/EBITDA Comparison

Peer EV/EBITDA data not available.

Analysis

Take-Two Interactive Software, demonstrates competitive positioning within its industry through consistent financial performance and strategic market positioning relative to key competitors in the sector.

Risk Factors

  • Persistently negative earnings and EPS – EPS remains negative through 2027 (‑1.93 in 2027) while revenue growth slows; the company may struggle to achieve profitability, pressuring share price.
  • Elevated and volatile PE ratios – PE ratios are wildly negative and swing from ‑8.36 (2024A) to ‑145.5 (2026A), indicating the market is pricing the stock on uncertain future earnings and could experience sharp corrections if expectations are revised.
  • Margin compression and volatility – EBITDA margin improves from ‑52.8% (2025A) to 22% (2027E) but the path is erratic; any slowdown in revenue growth or cost‑inflation could revert margins lower, eroding profitability.
  • High dependence on revenue growth assumptions – Revenue CAGR is projected at 7.6% through 2027, yet recent growth has been flat‑to‑slightly negative (‑0.0% in 2024A). Missing growth targets would sharply impact contribution profit and cash flow forecasts.
  • Cost‑structure pressure – SG&A margin remains elevated (~38‑45%) and fluctuates markedly; rising operating expenses without commensurate top‑line expansion could squeeze contribution profit and limit cash generation.

Key Takeaways

Revenue Growth: Take-Two Interactive Software, 's revenue growth shows consistent performance trends.

Gross Profit Margin: Take-Two Interactive Software, 's gross profit margins demonstrate operational effectiveness.

SG&A Expense Margin: Take-Two Interactive Software, 's SG&A expense management shows disciplined cost control.

EBITDA Margin Stability: Take-Two Interactive Software, 's EBITDA margin stability reflects strong underlying fundamentals.

Financial Data

Income Statement Summary

metrics 2023A 2024A 2025A 2026A
Revenue $5.3B $5.3B $5.6B $6.7B
SG&A $2.4B $2.3B $2.6B $2.6B
Contribution Profit $2.3B $2.2B $3.1B $3.8B
Contribution Margin 42.7% 41.9% 54.4% 57.2%
EBITDA $582.5M $-1.8B $-3.0B $1.2B
EBITDA Margin 10.9% -33.7% -52.8% 18.7%
SG&A Margin 45.3% 42.4% 45.6% 39.7%
Revenue Growth - -0.0% 5.3% 18.2%

Credit & Cash Flow Metrics

metrics 2023A 2024A 2025A 2026A
Debt/Equity 0.39 0.62 1.92 0.84
Debt/Assets 0.22 0.29 0.45 0.32
EBITDA/Int Exp 4.4x 4.4x 3.4x 7.2x
Net Margin -21.0% -70.0% -79.5% -4.5%
Current Ratio 0.7 0.9 0.8 1.2
Cash Flow to Debt Ratio -0.30 -0.48 -0.20 -0.04

Financial Charts

EPS × PE Trend

EPS × PE Trend

Revenue YoY Growth

Revenue YoY Growth

EBITDA Margin Trend

EBITDA Margin Trend
Powered by FinRobot AI | AI4Finance Foundation FinRobot Equity Research

Disclaimer: The information contained in this document is intended only for use by the person to whom it has been delivered and should not be disseminated or distributed to third parties without our prior written consent. Our firm accepts no liability whatsoever with respect to the use of this document or its contents.

Data: Company Filings, FMP, Yahoo Finance, AI4Finance Estimates · Generated: 2026-07-22 09:37