Free Essay

Activision Blizzard Company Analysis

In:

Submitted By nightbone
Words 5497
Pages 22
UNIVERSITY OF OREGON INVESTMENT GROUP

12/04/2009 Technology

Activision Blizzard, Inc.
RECOMMENDATION: HOLD
Stock Data Price (52 weeks) Symbol/Exchange Beta (Regression) Shares Outstanding Average daily volume (3 month average) Current market cap Current Price Dividend Dividend Yield Valuation (per share) DCF Analysis Comparables Analysis Target Price Current Price Summary Financials Revenue Net Income 2008A $3,026,000,000 -$107,000,000 $8.14 - $13.14 ATVI / NASDAQ 0.625 1,271,000,000 16,067,500 14,476,690,000 $11.39 N/A N/A

$15.25 $4.74 $12.10 $11.39

Covering Analyst: Sean Golin Email: sgolin@uoregon.edu

The University of Oregon Investment Group (UOIG) is a student run organization whose purpose is strictly educational. Member students are not certified or licensed to give investment advice or analyze securities, nor do they purport to be. Members of UOIG may have clerked, interned or held various employment positions with firms held in UOIG’s portfolio. In addition, members of UOIG may attempt to obtain employment positions with firms held in UOIG’s portfolio.

Activision Blizzard, Inc. BUSINESS OVERVIEW

university of oregon investment group http://uoig.uoregon.edu Activision Blizzard, Inc. is located in Santa Monica, CA. They are responsible for creating and publishing video games and accessories. These games are distributed and available on a wide range of platforms across the globe. Additionally, Activision Blizzard maintains and operates Battle.net, a online-game service in which players can connect via the internet and play with each other online. Activision Blizzard has created some of the most recognized and successful game franchises including, Call of Duty, Guitar Hero, Tony Hawk, Spider-Man, James Bond, Starcraft, Diablo, Warcraft, and the #1 online subscription-based game in the world, World of Warcraft. Activision Blizzard, Inc. takes part in licensing agreements that enable them to publish games based on another company’s products. For example, in order to create and publish the Spider-Man franchise, license agreements were obtained with Marvel. Publishing is the key segment, which generates the large majority of revenues. This segment is responsible for creating, marketing, and sales of their products. Activision Blizzard sells their products to mass retail outlets, electronics stores, game specialty stores, etc. Distributing accounts for a small portion of revenue. This contains the production of the video game software and accessories. They also sell this service to other video game publishers who don’t have a distribution system in place. BUSINESS AND GROWTH STRATEGIES The strongest areas for growth recently have been in the online gaming sector. The market for online-based games has grown dramatically. Since 2000, online subscriptions for massively multiplayer online games has risen by an average of 47% per year in the US. Activision Blizzard is positioned perfectly for this with the current presence of World of Warcraft. Additionally, Starcraft II and Diablo III plan to be released within the next 2 years. The largest market that is poised for rapid growth in the video game industry is China. As their economy shifts, more and more gaming consumers are at the forefront of this industry. With a sales office, distributing center, and studio already in Shanghai, China, Activision Blizzard is ready to handle the increased capacity that is stemming from the Chinese market. Mergers and acquisitions has been a large part of Activision Blizzard’s growth strategy. Past mergers and acquisitions have been very successful. They seek out game publishers who have a strong line of quality games that can be expanded upon. Past mergers and acquisitions include Blizzard Entertainment, RedOctane, and Bizzare Creations. It may be feasible for Activision Blizzard to look at acquiring competitor, Take-Two Interactive. Although a smaller player, Take-Two does have a great track record of successful game franchises that Activision Blizzard could take advantage of. MANAGEMENT AND EMPLOYEE RELATIONS CEO, Robert A. Kotick, has been with Activision Blizzard since February 1991. In addition to his duties as CEO, he is also a member of the board of directors. Kotick also has served on the board of directors of Yahoo!, Inc. since March 2003.

2

Activision Blizzard, Inc. RECENT NEWS 

university of oregon investment group http://uoig.uoregon.edu November 27, 2009 - Call of Duty® Franchise Surpasses $3 Billion in Retail Sales Worldwide. This shows how Activision Blizzard is able to expand on successful gaming franchises and continually develop their games to appeal to worldwide markets. November 27, 2009 - CEO, Robert Kotick responds to WSJ article that video game sales are weakening. While Kotick did admit that there are economic concerns, the great thing about the video game industry is that the $ cost/per hour of entertainment heavily outweighs any other form of entertainment. November 22, 2009 – Activison Stock Looks Inexpensive (Barron’s). Barron’s believes the stock in undervalued especially after the biggest first week of sales in video game history from Call of Duty: Modern Warfare 2. Barron’s expects the stock to be priced at $15 to $16 within the next year.





INDUSTRY Activision Blizzard, Inc. operates within the software publishing industry. While as a whole, this industry is extremely competitive, they operate exclusively in the video game sector. Interestingly enough, the demographics of the video game industry have been shifting as of recent years. Only 60% of today’s gamers are male. This trend shows that there is a market for female gamers and that games need to be marketed to both gender audiences. In addition, 27% of today’s gamers are over the age of 50, with an average gamer age of about 39 years old. Appealing to an older audience, also seems to be a growing trend in this industry. The video game publishing industry needs to be segmented to appeal to certain markets. First, is the console gaming industry, with the primary players being Microsoft, Sony, and Nintendo. Unfortunately, there are high costs associated with video game publishing for such consoles. When one of these major console manufacturers release a new console, product development for video game publishers increases as they need to format new products to match the new console’s requirements. Currently, the primary consoles in the video game industry are Microsoft’s Xbox 360, Sony’s Playstation 3, and Nintendo’s Wii. The Nintendo Wii has been revolutionary in regards to showing that gamers are looking for an interactive experience. This enabled video game publishers the opportunity to grow their titles to include interactive peripherals, such as Activision’s Guitar Hero series. In addition to consoles such as the Xbox 360, Playstation 3, and Wii, these console manufacturers have produced handheld gaming devices as well (ex. Sony PSP and Nintendo DS). These handheld devices are geared towards younger audiences. This allows video game publishers an opportunity to gear their popular titles toward this younger demographic. Perhaps the most widely used “console” in the video game industry is the computer. This worldwide gaming machine has been the most rapidly growing in the video game publishing industry. Because its worldwide use and evergrowing online game segment, this is the video game publishing’s largest market. However, due to the most rapid increases in technology, product development costs steadily increase. As Mac computers continue to grow in popularity, video game publishers need to be able respond to the increased use. Currently, many video game publishers exclusively develop games for PC’s, as this is more cost effective. Expanding popular game titles to Mac users may be worth the additional costs. As stated earlier, the number of subscription-based online game users have been growing been at an average of 47% per year in the US. The leader of this segment being the World of Warcraft series. There are far fewer games that are more anticipated than the release of a large MMORPG. In addition, to being the fastest growing aspect of the video
3

Activision Blizzard, Inc.

university of oregon investment group http://uoig.uoregon.edu game publishing industry, it also provides the greatest margins. Consumers purchase the initial product, generating revenue, then must pay a monthly subscription fee in order to play it, generating a constant revenue stream. Publishers can create “expansions” available for purchase to existing users. Since the expansions must fit the same system requirements as the initial product, development costs remain fairly low as the adaption to new technologies is very minimal. The video game publishing industry will continue in future years. As new technologies become available, gamers will be able to experience bigger and better entertainment. As we have seen, the typical gamer is shifting from the public perception of the adolescent male to an older, less gender-specific audience. The video game publishing industry needs to encapsulate this trend in order to continue to be successful. Although recession can negatively affect the industry, sales will remain strong because video games provide the best $ spent/per hour of entertainment than any other form of entertainment. Activision Blizzard is poised to take advantage of the interactive video game segment with their 4Q releases of DJ Hero and Tony Hawk, as well as, the computer online-gaming segment with releases of Starcraft II and Diablo III in the near future. As being the leader in the video game publishing industry, I am optimistic about the future of Activision Blizzard, Inc.

S.W.O.T. ANALYSIS Strengths     Strong line of successful game franchises that can be expanded. Licensing agreements with major companies to produce big-name titles. Positioned for continued success from the growth of the subscription-based online gaming industry. Mergers and acquisitions add to revenue and expand business to capture new audiences.

Weaknesses     High product development costs. Key revenue drivers are from a smaller number of game franchises. High risk in developing new/unproven franchises. Seasonal demand can negatively impact quarterly statements.

Opportunities        Threats  Government regulation and ratings association could negatively certain titles.
4

New gaming platforms to expand titles (potential creation of own platform). Expansion of increased titles to new gaming outlets (iPhone apps, etc.). Increase use of interactive peripherals. Acquiring other publishing companies with strong titles. Potential for movie deals based on hit gaming titles. In-game advertisement. Expansion into growing international markets.

Activision Blizzard, Inc.    

university of oregon investment group http://uoig.uoregon.edu International regulation may make it difficult to enter/operate in some markets. Failure of high cost titles. Changing economic conditions that negatively affect consumer spending. Ever-changing platforms increase costs associated with product development.

CATALYSTS Upside Activision Blizzard, Inc. relies are providing gamer consumers with products that are innovative and exciting. Having such strong game franchises under their belt, they are poised to take advantage of expanding these titles. Activison Blizzard, Inc. is one of the leaders in interactive gaming with the Guitar Hero, Tony Hawk, etc. franchises. With the announcement of Starcraft II and Diablo III coming in the near future, they are in line to take advantage of not only building on successful past titles, but capturing the growth of the online PC-gaming market. Downside Weakening economic conditions can put strong downward pressure on Activision Blizzard, Inc. By losing revenue to weak sales data, the stock price suffers. Being able to release games timely in heavy spending seasons is critical. With the upcoming holiday season, not being able to release a game in time can be harsh on earnings. However, Activision Blizzard, Inc. was able to release the most anticipated games of the year before the holidays this year, including Modern Warfare 2, Tony Hawk, and DJ Hero.

5

Activision Blizzard, Inc. COMPARABLES ANALYSIS

university of oregon investment group http://uoig.uoregon.edu Activision Blizzard, Inc. generates most all of its revenue from video game publishing and distribution. When choosing comparable companies I wanted to choose those that generated their revenue in the same way. Since these companies generate revenue the same with similar products, the same risks would apply to them as well. For this analysis I chose Electronic Arts (ERTS), Take-Two Interactive (TTWO), and THQ Inc. (THQI). Electronic Arts (ERTS) – 33.3% Weighting

“Electronic Arts Inc. develops, markets, publishes, and distributes video game software and content. Its software and content are playable on various consumer platforms, such as video game consoles, personal computers, handheld game players, and wireless devices, such as cellular and smart phones. The company develops and markets a portfolio of games under the EA brand in categories, such as action-adventure, role playing, racing, and combat games; and massively-multiplayer online role-playing games under the EA Games label. It also provides a collection of sportsbased video games, such as simulated sports based on real-world sports leagues, players, events, and venues, as well as casual games with arcade-style gameplay and graphics under EA SPORT label. In addition, the company creates games under EA Play label for core and non-core gamers of various ages, which include life simulation games, The Sims and MySims; and games published under licenses, such as Harry Potter under license from Warner Bros.; and video games based on Hasbro board games and toys. Further, it offers casual games, such as card games, puzzle games, and word games through its Pogo online service, as well as provides Internet-based advertising and digital content; and games and other content for wireless devices through wireless carriers. The company provides its products through mass market retailers, electronics specialty stores, game software specialty stores, online stores, and mail-order, as well as distributors. It has operations in North America, Europe, Australia, Asia, and Latin America. Electronic Arts Inc. was founded in 1982 and is headquartered in Redwood City, California.” –Yahoo! Finance Electronic Arts was chosen because of the large number of similarities it shares with Activision Blizzard, Inc. It generates its revenue through publishing and distributing video game software. Additionally, they operate with a very successful line of video games, most famous being their Madden football game franchise. Just as Activision Blizzard, Inc. obtains license agreements to publish games, EA does the same as evident in its publishing of the Harry Potter games. Both companies provide online services for gamers and all products are sold through the same retail outlets. EA is subject to the same economic and product risks as Activision Blizzard. After looking at these factors, I believe an equal weighting of 33.3% will suffice for this comparables analysis, as all other companies selected share similar details. Take-Two Interactive (TTWO) – 33.3% Weighting

6

Activision Blizzard, Inc.

university of oregon investment group http://uoig.uoregon.edu “Take-Two Interactive Software, Inc. publishes, develops, and distributes interactive entertainment software, hardware, and accessories worldwide. The company’s product offerings include titles for various platforms, including PlayStation3 and PlayStation2 computer entertainment systems, PlayStationPortable system, Xbox 360 video game and entertainment system from Microsoft, Wii, and Nintendo DS, as well as for the personal computer. It publishes and develops products through its wholly owned labels Rockstar Games and 2K, which publish titles under 2K Games, 2K Sports, and 2K Play. The company, through its subsidiary, Jack of All Games, also distributes software, hardware, and accessories in North America. Take-Two’s proprietary brand franchises include Grand Theft Auto; Sid Meier's Civilization; Max Payne; Midnight Club; Manhunt; Red Dead Revolver; Bully; BioShock; Sid Meier's Railroads!; Sid Meier's Pirates!; Carnival Games; and Top Spin. Its licensed brands include the sports games Major League Baseball 2K; NBA 2K; and NHL 2K. The company sells its software titles to retail outlets through direct relationships with large retail customers and third party distributors. Take-Two’s customers include mass merchandisers, specialty retailers, video stores, electronics stores, toy stores, national and regional drug stores, and supermarket and discount store chains. The company was founded in 1993 and is headquartered in New York, New York.” –Yahoo! Finance Just like Activision Blizzard and Electronic Arts, Take-Two operates in the video game publishing industry and maintains revenue through game sales from retail outlets. Take-Two has been successful through expanding on proven popular titles such as Grand Theft Auto and their 2K sports franchise. While being susceptible to the same risks as Activision Blizzard, Inc., I also chose a 33.3% weighting for Take-Two in my comparables analysis. THQ, Inc. (THQI) – 33.3% Weighting

“THQ Inc., together with its subsidiaries, engages in the development, publishing, and distribution of interactive entertainment software for various game systems worldwide. It offers video games, and other interactive software and content for play on home video game consoles, such as Microsoft Xbox 360, Nintendo Wii, Sony PlayStation 3, and Sony PlayStation 2; handheld platforms, including Nintendo Dual Screen and Game Boy Advance, PSP portable entertainment system, and wireless devices; personal computers; and online. The company’s titles span various categories comprising action, adventure, fighting, racing, role-playing, simulation, sports, and strategy. THQ markets and distributes games to mass merchandisers, consumer electronic stores, discount warehouses, and other national retail chain stores directly, and to grocery and drug stores through regional retailers and distributors, as well as games through Internet and iPhone in North America, Europe, and the Asia Pacific. The company was founded in 1989 and is based in Agoura Hills, California.” –Yahoo! Finance Although THQ is the smallest of my comparables, in terms of market cap, they are still weighted the same as Electronic Arts and Take-Two at 33.3%. This is justified because of the similar business model and the generation of revenue through video game publishing and distribution. THQ operates a strong portfolio of titles through a variety of genres. Since THQ’s products are sold in the same retail outlets as Activision Blizzard, EA, and Take-Two, they are open to the same risks associated in this market.

7

Activision Blizzard, Inc. Metrics

university of oregon investment group http://uoig.uoregon.edu I chose three key metrics that I felt were essential in valuing the stock of Activision Blizzard, Inc. EV/Revenue was the first metric used. Since all comparable companies used generate their revenue through very similar processes, EV/Revenue is a very important metric to use in this valuation. Weighting for EV/Revenue was set at 40%, given the similarities. In addition, EV/Gross Profit was used. Much like EV/Revenue, EV/Gross Profit was selected given that since these companies generate revenue the same, their cost of goods sale will be affected equally. Therefore, EV/Gross Profit was applied a 40% weighting as well. Lastly, EV/EBITDA was used. Activision Blizzard, Inc. has taken part in several acquisitions and mergers, increasing their assets. This also makes depreciation rather high. Additionally, tax rates can vary among companies and the locations they operate in. Therefore, EBITDA became the best measure to use as it disregards the depreciation from acquisitions and taxes assumed throughout operations. Unfortunately, Electronic Arts has a large negative EV/EBITDA and THQ has a very small EV/EBITDA. Therefore, I chose to weight this multiple only at 20%, as it did not appear to as relatable to the business of Activision Blizzard, Inc. As a result, my comparables analysis yielded an implied price of $4.74, achieving an overvaluation of the ATVI’s current $11.39 stock price (11/30/2009) of 58.34%. Out of the comparables, all of them are operating with negative trailing twelve months net income. Meanwhile, Activision Blizzard is posting strong net income this year, which is expected to continue in the future. Therefore, I opted to weight my comparables analysis at 30% for my final ATVI stock price derivation. DISCOUNTED CASH FLOW ANALYSIS Throughout my discounted cash flow analysis, the percentage of sales method was used. This enabled me to reflect on historic information as well as future guidance to project forward. Revenues Revenue growth was project using company guidance from conference calls, growth in global markets, and industry growth estimates. For the 4th quarter 2009 projections, I relied on information based on sales of their marquee games being released including Call of Duty: Modern Warfare 2, Tony Hawk, and DJ hero. Modern Warfare 2 is anticipated to account for $2 billion worth of Q4 2009 revenues and has already sold $550 million worth in the first week of release. For 2010, revenues were projected to grow by another 22.45%, stemming from released of their PC game franchises Starcraft II and Diablo III. Going forward, it is difficult to project growth without key information about game releases. Therefore, IBIS world and company guidance were used to project over the following nine years based on industry growth as a whole. Key Statistics I wanted to remain conservative in my estimates of future projections. The video game industry changes very rapidly and is near impossible to predict when major changes will occur. Releases of major video games and major consoles will have a large effect on revenues and costs. However, staying conservative, I projected revenues based on industry growth and used a constant % of revenue cost of goods sold projection as it is extremely difficult to predict when these changes will occur. Activision Blizzard, Inc. has the resources available and distribution networks in place to respond and adapt to these changes, if they were to occur. Activision Blizzard does look to acquire small video game publishers with a strong portfolio of successful games. Although difficult to predict when and who, capital expenditures were grown year to year to encompass any potential acquisitions that may be made over the coming years.
8

Activision Blizzard, Inc. Beta

university of oregon investment group http://uoig.uoregon.edu Beta for Activision Blizzard, Inc. was determined by running a regression against the S&P 500 for the past 5 years of monthly data. In turn, this resulted in a beta for ATVI of 0.625. Although comparable companies have much higher betas passed on a regression analysis (ERTS = 1.308, TTWO = 1.26, THQI = 2.256), I believe this is still an accurate representation. ATVI has the largest market cap out of these comparable companies and is the only one that is operating with positive trailing twelve month net income. As a result, the lower beta appears to be accurate given this data. DCF Implied Price After completing the DCF analysis, an implied price of $15.25 was the result. This shows an undervaluation of 33.91% from the current $11.39 stock price as of 11/30/2009. I chose to weight my DCF analysis at 70%, given that Activision Blizzard is the largest of its comparable companies with the strongest financials.

RECOMMENDATION With a 70% weight from the DCF analysis and a 30% weight from the comparables analysis, we derive at an overall target price of $12.10. This shows that the stock, ATVI, is currently undervalued by 6.21%. Activision Blizzard will see continue to see growth from its already popular game titles, online-gaming genre, and international demand. They are positioned well to handle any changes in technology or consumer trends. In conclusion, I am recommending a HOLD of ATVI for all portfolios.

9

Activision Blizzard, Inc. APPENDIX 1 – COMPARABLES ANALYSIS

university of oregon investment group http://uoig.uoregon.edu Weight Price 52 Weeks (Range) Shares Outstanding Beta (Regression) Market Cap Enterprise Value Cash and Short Term Investments Long-term Debt Revenue (TTM) Gross Profits (TTM) COGS (TTM) EBITDA (TTM) Metrics EV/Revenue EV/Gross Profit EV/EBITDA

Comparables Analysis Activision Blizzard Electronic Arts Take-Two Interactive THQ 33.33% 33.33% 33.33% $11.45 $17.25 $11.42 $4.92 $8.14 - $13.14 $14.24 - $23.76 $5.56 - $12.81 $2.23 - $9.03 1,271,000,000 324,000,000 76,994,000 67,462,000 0.625 1.308 1.26 2.256 $14,552,950,000 $5,589,000,000 $879,271,480 $331,913,040 $11,831,950,000 $3,964,000,000 $842,482,480 $222,993,040 $2,721,000,000 $1,625,000,000 $174,789,000 $208,920,000 $0 $0 $138,000,000 $100,000,000 $4,361,000,000 $3,946,000,000 $948,530,000 $872,360,000 $1,833,000,000 $1,758,000,000 $246,360,000 $155,170,000 $2,528,000,000 $2,188,000,000 $702,170,000 $717,190,000 $828,000,000 ($394,000,000) $55,480,000 $314,740,000 Weighted Average Implied Value Weight 0.7161 $4.60 40% 2.3705 $5.56 40% 1.9443 $3.41 20% Implied Price $4.74 Current Price $11.39 Under (Over) Valued -58.34%

2.713 6.455 14.290

1.005 2.255 -10.061

0.888 3.420 15.185

0.256 1.437 0.708

10

Activision Blizzard, Inc. APPENDIX 2 – DISCOUNTED CASH FLOWS ANALYSIS
(Amounts in Millions) Net Revenue Growth Rate Total COGS % of Revenue Gross Profit % of Revenue Total Operating Expenses % of Revenue Operating Income (Loss) % of Revenue Investment Income (Loss), Net % of Revenue Income (Loss) Before Income Tax Benefit % of Revenue Income Tax Provision Tax Rate Net Income (Loss) % of Revenue Add Back: Depreciation and Amortization % of Revenue Add back: Interest Expense Current Assets % of Revenue Current Liabilities % of Revenue Net Working Capital % of Revenue Change in Working Capital Cash Flow from Operations Capital Expenditures % of Revenue Free Cash Flow PV of FCF Discount 2007A $1,349 $436 32.32% $913 67.68% $734 54.41% $179 13.27% ($4) -0.30% $175 12.97% ($52) -29.71% $227 16.83% $63 4.67% $0 $333 24.68% $528 39.14% ($195) -14.46% $290 $68 5.04% 2008A $3,026 124.31% $1,839 60.77% $1,187 39.23% $1,420 46.93% ($233) -7.70% $46 1.52% ($187) -6.18% ($80) 42.78% ($107) -3.54% $385 12.72% $0 $2,493 82.39% $2,320 76.67% $173 5.72% $368 ($90) $46 1.52% ($136) 2009Q1-Q3A $2,722 $1,295 47.58% $1,427 52.42% $1,021 37.51% $406 14.92% $21 0.77% $427 15.69% $28 6.56% $399 14.66% $385 14.14% $0 $1,787 65.65% $1,230 45.19% $557 20.46% $784 $75 2.76% 2009Q4E $2,910 $1,387 47.68% $1,523 52.32% $1,063 36.53% $460 15.79% $25 0.86% $485 16.65% $163 5.60% $322 11.05% $327 11.25% $0 $1,910 65.65% $1,645 56.53% $265 9.12% -$292 $941 $47 1.62% $894 $877.37 0.25 2009A+E $5,632 86.12% $2,682 47.63% $2,950 52.37% $2,084 37.00% $866 15.37% $46 0.82% $912 16.18% $191 20.95% $721 12.79% $712 10.50% $0 $1,910 33.91% $1,645 29.21% $265 4.71% $92 $1,341 $122 2.17% $1,219

university of oregon investment group http://uoig.uoregon.edu 2010 $6,896 22.45% $3,310.26 48.00% $3,586 52.00% $2,689.59 39.00% $897 13.00% $57.24 0.83% $954 13.83% $305.21 32.00% $649 9.40% $689.64 10.00% $0 $2,758.55 40.00% $2,068.92 30.00% $690 10.00% $425 $914 $137.93 2.00% $776 $707.97 1.25

2011 $8,000 16.00% $3,839.91 48.00% $4,160 52.00% $3,119.92 39.00% $1,040 13.00% $66.40 0.83% $1,106 13.83% $354.04 32.00% $752 9.40% $639.98 8.00% $0 $3,219.92 40.25% $2,399.94 30.00% $820 10.25% $130 $1,262 $180.00 2.25% $1,082 $918.04 2.25

2012 $9,040 13.00% $4,339.09 48.00% $4,701 52.00% $3,525.51 39.00% $1,175 13.00% $75.03 0.83% $1,250 13.83% $400.06 32.00% $850 9.40% $542.39 6.00% $0 $3,661.11 40.50% $2,711.93 30.00% $949 10.50% $129 $1,263 $225.99 2.50% $1,037 $818.17 3.25

2013 $10,034 11.00% $4,816.39 48.00% $5,218 52.00% $3,913.32 39.00% $1,304 13.00% $83.28 0.83% $1,388 13.83% $444.07 32.00% $944 9.40% $401.37 4.00% $0 $4,088.92 40.75% $3,010.25 30.00% $1,079 10.75% $129 $1,216 $275.94 2.75% $940 $688.88 4.25

2014 $10,987 9.50% $5,273.95 48.00% $5,713 52.00% $4,285.09 39.00% $1,428 13.00% $91.20 0.83% $1,520 13.83% $486.26 32.00% $1,033 9.40% $329.62 3.00% $0 $4,504.83 41.00% $3,296.22 30.00% $1,209 11.00% $130 $1,233 $329.62 3.00% $903 $615.68 5.25

2015 $11,976 9.00% $5,748.61 48.00% $6,228 52.00% $4,670.74 39.00% $1,557 13.00% $99.40 0.83% $1,656 13.83% $530.02 32.00% $1,126 9.40% $359.29 3.00% $0 $4,940.21 41.25% $3,592.88 30.00% $1,347 11.25% $139 $1,347 $389.23 3.25% $958 $606.71 6.25

2016 $13,054 9.00% $6,265.98 48.00% $6,788 52.00% $5,091.11 39.00% $1,697 13.00% $108.35 0.83% $1,805 13.83% $577.72 32.00% $1,228 9.40% $326.35 2.50% $0 $5,417.46 41.50% $3,916.24 30.00% $1,501 11.50% $154 $1,400 $456.89 3.50% $943 $555.49 7.25

2017 $14,229 9.00% $6,829.92 48.00% $7,399 52.00% $5,549.31 39.00% $1,850 13.00% $118.10 0.83% $1,968 13.83% $629.72 32.00% $1,338 9.40% $355.73 2.50% $0 $5,940.61 41.75% $4,268.70 30.00% $1,672 11.75% $171 $1,523 $533.59 3.75% $990 $541.76 8.25

2018 $15,510 9.00% $7,444.61 48.00% $8,065 52.00% $6,048.75 39.00% $2,016 13.00% $128.73 0.83% $2,145 13.83% $686.39 32.00% $1,459 9.40% $387.74 2.50% $0 $6,514.04 42.00% $4,652.88 30.00% $1,861 12.00% $189 $1,657 $620.38 4.00% $1,037 $527.57 9.25

2019 $16,905 9.00% $8,114.63 48.00% $8,791 52.00% $6,593.14 39.00% $2,198 13.00% $140.32 0.83% $2,338 13.83% $748.17 32.00% $1,590 9.40% $422.64 2.50% $0 $7,142.56 42.25% $5,071.64 30.00% $2,071 12.25% $210 $1,803 $676.22 4.00% $1,127 $532.91 10.25

11

Activision Blizzard, Inc. APPENDIX 3 – DISCOUNTED CASH FLOWS ANALYSIS ASSUMPTIONS

university of oregon investment group http://uoig.uoregon.edu 10 Year Treasury Beta (Regression) Market Risk Premium % Equity % Debt Return on Debt Return on Equity WACC

Assumptions 3.201% Terminal Growth Rate 0.625 Terminal Value 7.00% PV Terminal 100.00% Σ PV of Free Cash Flow 0.00% Long Term Debt N/A Firm Value 7.576% Shares Outstanding 7.576% Implied Price Current Price Undervalued

3.00% $25,356.30 $11,995.08 $7,390.56 $0 $19,385.64 1,271 $15.25 $11.39 33.91%

APPENDIX 4 – BETA SENSITIVITY ANALYSIS

β 1.241 1.087 0.933 0.779 0.625 0.471 0.317 0.163 0.009

Beta Sensitivity Standard Error = 0.308 σ Implied Price Under (Over) Valued % 2 $8.12 -28.71% 1.5 $9.16 -19.58% 1 $10.54 -7.46% 0.5 $12.45 9.31% 0 $15.25 33.91% -0.5 $19.79 73.75% -1 $28.37 149.08% -1.5 $50.74 345.48% -2 $255.90 2146.71%

12

Activision Blizzard, Inc. APPENDIX 5 – BETA REGRESSION STATISTICS
Regression Statistics Multiple R 0.257290845 R Square 0.066198579 Adjusted R Square 0.050098554 Standard Error 0.110358552 Observations 60 ANOVA df Regression Residual Total 1 58 59

university of oregon investment group http://uoig.uoregon.edu SS MS F Significance F 0.050076517 0.050076517 4.111706717 0.047189916 0.706382583 0.01217901 0.7564591

Intercept X Variable 1

Coefficients Standard Error t Stat P-value Lower 95% Upper 95% Lower 95.0% Upper 95.0% 0.021027935 0.01425659 1.474962395 0.145630625 -0.007509731 0.049565601 -0.007509731 0.049565601 0.625097585 0.3082739 2.02773438 0.047189916 0.008020335 1.242174836 0.008020335 1.242174836

13

Activision Blizzard, Inc. APPENDIX 6 – SOURCES        

university of oregon investment group http://uoig.uoregon.edu UOIG Members (Audrey Zhao, Matt Doty, Tyler Stone, Sheldon Summers, Lee Lenker) Yahoo! Finance Google Finance IBIS World Activision Blizzard Investor Relations SEC Filings Gamespot IGN

14

Similar Documents

Free Essay

Finance Paper

...represented 82.6% of the market’s overall value. In comparison, the sales of personal computing games represented 17.4% of the market’s aggregate revenues”. In this way, development of new hardware sales usually drive the demand for development of high performance gaming software, as illustrated below9. As depicted previously, the future market value of this industry in the United States is expected to grow by 5% for the next five years, and total market value of $10.3 billion by the end of 201110. In comparison, the Asian market, UK market, and the French market are expected to grow with CAGRS of 15%, 8.9%, and 2.4% over the same five year period11. 2.2 Competitor Analysis The interactive gaming industry is comprised of 86 competitors as of 200812, with more consolidations of companies likely in the future due to the increased threats faced by piracy, increased competitive factors, riskiness due to...

Words: 3254 - Pages: 14

Premium Essay

The Blizzard Freedom

...PURPOSE Recently, Activision Blizzard, Inc. successfully purchased shares from its parent conglomerate, Vivendi, in order to gain more control as a subsidiary. The reasons for the split will be examined in this report, as well as the current shareholders’ reaction to these significant changes. In addition, there will be an analysis of the negative effects for Activision Blizzard, Inc. that results from the deal between the two companies. The report will then discuss the main issue of the low amount of cash on hand. The final stages of the report will provide strategic recommendations for a plan of action to help the company overcome this obstacle, while remaining the top developer and publisher in the interactive gaming industry. There are several goals that the report hopes to accomplish. First, it will provide insight into a company that dominates the entertainment software industry. Second, the study will illustrate the drastic change in a company’s cash on hand after the purchase of shares. Third, it will propose new ways for the company to continue its momentum and match its past success. Finally, the goal of the report is to establish Activision Blizzard, Inc. as a company that has broken free from its parent conglomerate. PROBLEM STATEMENT The Deal The announcement that Activision Blizzard, Inc. and Vivendi would engage in a deal that would make Activision Blizzard, Inc. majority shareholder left the minority shareholders in the dust. As of June 30, 2013...

Words: 6412 - Pages: 26

Free Essay

Niceday

...OREGON INVESTMENT GROUP 12/04/2009 Technology Activision Blizzard, Inc. RECOMMENDATION: HOLD Stock Data Price (52 weeks) Symbol/Exchange Beta (Regression) Shares Outstanding Average daily volume (3 month average) Current market cap Current Price Dividend Dividend Yield Valuation (per share) DCF Analysis Comparables Analysis Target Price Current Price Summary Financials Revenue Net Income 2008A $3,026,000,000 -$107,000,000 $8.14 - $13.14 ATVI / NASDAQ 0.625 1,271,000,000 16,067,500 14,476,690,000 $11.39 N/A N/A $15.25 $4.74 $12.10 $11.39 Covering Analyst: Sean Golin Email: sgolin@uoregon.edu The University of Oregon Investment Group (UOIG) is a student run organization whose purpose is strictly educational. Member students are not certified or licensed to give investment advice or analyze securities, nor do they purport to be. Members of UOIG may have clerked, interned or held various employment positions with firms held in UOIG’s portfolio. In addition, members of UOIG may attempt to obtain employment positions with firms held in UOIG’s portfolio. Activision Blizzard, Inc. BUSINESS OVERVIEW university of oregon investment group http://uoig.uoregon.edu Activision Blizzard, Inc. is located in Santa Monica, CA. They are responsible for creating and publishing video games and accessories. These games are distributed and available on a wide range of platforms across the globe. Additionally, Activision Blizzard maintains and operates Battle.net, a online-game...

Words: 5497 - Pages: 22

Free Essay

Activision Blizzard Analysis

...Activision Blizzard Analysis Activision Blizzard (ATVI) is a leading international publisher of interactive software products and downloadable content. Being a main player in the video games industry, the company has acquired several essential business strengths that made it succeed for a number of years. From making products carrying popular brand names, the company also takes pride of its product lines and innovative staff. Despite their strengths, Activision Blizzard has also encountered different problems that need to be addressed. These include the reduced slate of titles on a going-forward basis as well as the growing competition in the industry. To address these business concerns, it has been recommended that the company should consider limiting its product portfolio as well as conducting its target markets. This should help the company stabilize its financial status through sales generation and cost reduction. Company structure: Activision Blizzard organizational structure is base on 3 business segments. Activision Publishing, Inc. develops and publishes video games on various consoles handheld platforms and the PC platform. Activision also develop digital downloads to their game titles through retail channels with certain third-party publishers. Blizzard Entertainment, Inc. is well know to online gamer through Battle.net. Battle.net. host all Blizzard develops multiple award winning titles online such as Diablo, StarCraft, and World of Warcraft. The World...

Words: 722 - Pages: 3

Free Essay

Strategic Vision

... 1. SWOT analysis SWOT analysis is a business tool that helps a corporation of any size to assess its viability. The tool helps to identify major pros and cons in the industry of choice. The SWOT analysis assesses strengths, weaknesses, opportunities and weaknesses for the business. The tool is a great tactic that can be used to identify the state of a market or industry at any point in time. For this case, the company that is given consideration is Electronic Arts. The company was established in 1982 under the operating name Amazin’ software. The company changed the name to Electronic Arts and continued to develop games and sell games. In the decade between 1980 and 1990 the company enjoyed major success in the gaming industry. At the end of 1989, the company had become a publicly traded company. The revenues of the company increased from an average one hundred and thirteen million dollars to two hundred and ninety eight million dollars within two years from 1991. The success continued until 2006, when they were knocked off the number one spot by a rival named Activision. The SWOT analysis is a tool that could have been used to help Electronic Arts to strengthen their position in the gaming industry. The application of the SWOT tool would have analyzed the market trend, the competition, the internal structure of the company, weaknesses of the company, the innovative opportunities available, and also identify the direct threats in the market. The SWOT analysis tool could...

Words: 1729 - Pages: 7

Free Essay

Analysis of Blizzard

...Introduction Activision Blizzard is an American video game developer and publisher who is held by the French Vivendi group. It is the largest game developers and game publishers, and the first third-party game publishers in the world . Activision Blizzard was made by Activision and the U.S. Department of Vivendi, Blizzard Entertainment, on December 2, 2007, and Entertainment in July 9, 2008. The total operating funds is $ 18.9 billion . In November 2009 , Activision Blizzard 's first -person shooter "Call of Duty : Modern Warfare 2" 4.5 million the number of pre-sale , and $ 400 million sales in the first day, what break the highest first day sales in the Guinness World record. Another major business of Activision Blizzard Blizzard Entertainment is a popular online role -playing game "World of Warcraft " and " Warcraft " series. From the market price, Activision Blizzard is the largest independent video game publishers in the world, because before the merger , the Activision is the second largest third-party game producers and publishers, and the EA Inc. is the biggest at that time. After merged, Activision Blizzard is not only more than EA, became the first major third-party publisher of the game , but more than Nintendo, became the first major game production and distribution company . 2. Industry Structure and Global Markets In their market, Activision Blizzard is facing competition, and they have two major competitors. The company exports many kinds...

Words: 2543 - Pages: 11

Premium Essay

Annual Report

...published by the company to summarize the transactions that went on throughout the year. Activision Blizzard, Inc, is a worldwide online, personal computer, video game console, handheld and mobile device game publisher (2012 Annual Report, Activision Blizzard Inc). The main sections of its annual report are the statement of operations, balance sheet, and the statement of cash flows. Annual Report Main Sections The statement of operations, also known as the income statement, is used to access the performance and financial position of a company (Kelly & McGowen, 2012). It performs this action by listing the revenue collected minus the expenses deducted to give a net income or net loss. Activision Blizzard Inc., its total revenue was higher that its total expense thus when put into the equation revenue – expenses with the revenue higher the company received a net income. The balance sheet, sometimes called the statement of financial position, is the summary of the companies financial balances (Kelly & McGowen, 2012). The balance sheet shows the company's assets, liabilities and owner's equity. This is information is presented in an equation where the assets must be equal to the liabilities plus the owner's equity. The statement of cash flows is the financial statement that shows how the changes in balance sheet accounts and income are affecting the cash and cash equivalents, and it breaks down the analysis of investing, operating and financing of company activities (Kelly...

Words: 849 - Pages: 4

Premium Essay

Acting on a Strategic Vision

...use of SWOT Analysis could have helped Electronic Arts (EA) to identify its strengths, weaknesses, opportunities, and threats. Particular, if EA used the SWOT analysis they would identify the weaknesses in their management style. The EA managers are profit and productivity driven while the developers are driven by creativity and freedom. EA managers often demand unrealistic deadlines, set up unfair bonus distribution system and deprive the original developers of freedom and creativity. All of these conditions make many of their developers quit. However EA managers didn’t care so much about this because they could always move on. That is because one of their managerial strategies was to acquire as many studios as they could. Even though, EA managers’ strategies used to work for EA in the past, with rising power of Activision, these strategies had to be revised. That is because Activision’s raising power and preferred management style gain over many of EA developers depriving EA of its best people. The STOW analysis would help EA to identify their weakness in managerial tactics when facing the rising power of rivals. The SWOT analysis would also help the EA to anticipate the threats of Activision rising marketing power. For example, in the past EA was the largest supplier of entertainment software, while Activision was far behind.  Activision had an impressive history; however their sales figures were not so impressive. That clouded EA’s judgment about Activision.  However, after...

Words: 1653 - Pages: 7

Free Essay

Nintendon't

...Team 1 Company Analysis 1    Jackson Berry, Will Berman, Amanda Curtis, Jenny Zhang  Professor Belz  Case Studies in Innovation  March 3, 2016    NintenDON’T    Nintendo captured many hearts and households in the late 1980s, and its legacy lives on  through the games that made it the best­selling console of its time. Revolutionizing the world of  video games, Nintendo survived the burst of the video game bubble through its storytelling  across multiple game console platforms. Their products were conceived at the intersections of  inexpensive hardware and unique, beloved storytelling in their games; this combination made  their console a household staple. In an era of heartthrobs and fads, Nintendo rose above and  surpassed a simple level of trendiness. The company defined gaming innovation: “to play  Nintendo” became synonymous with video gaming.  1983 saw the first recession in the video game industry in the form of the “Atari Shock,”  after the market became too populated with so many different games and consoles. This caused  an oversaturation of the console industry, which was already competing heavily with home  computer games. Thus, the “Atari Shock” was a flooding of a market in which no player had a  majority share, and the excess of third­party games resulted in decreased shelf space and  decreased sales. People started believing video games were a fad, and amidst the chaos, the  Nintendo Entertainment System (NES) was born. Nintendo made purposeful branding decisions  ...

Words: 1905 - Pages: 8

Free Essay

Video Gaming Industry

...Company: Activision Blizzard, INC. (ATVI) PESTLE 1. Political Pg. 10 – Our products are sold internationally on a direct-to-retail basis, through third-party distribution and licensing arrangements, and through our wholly-owned European distribution subsidiaries. We conduct our international publishing activities through offices in the United Kingdom ("U.K."), Germany, France, Italy, Spain, Norway, the Netherlands, Sweden, Australia and Ireland. • Activision Blizzard Inc. is an internationally traded company and most of its revenue is generated from foreign trade. Therefore it is subject to various foreign and domestic laws. Fluctuations in these laws such as increased tariffs, duties, transportation costs and instabilities in the currency exchange rates can adversely impact company’s operations in the foreign market. 2. Economic Pg. 13 – Our products involve discretionary spending on the part of consumers. Consumers are generally more willing to make discretionary purchases, including purchases of products like ours, during periods in which favorable economic conditions prevail. • Consumers purchasing trends have a direct relationship with economic condition. Therefore, current economic condition and global recession is likely to reduce consumer spending on the products which can have a negative impact on company’s operations and financial position. 3. Socio-cultural Pg. 10 –We often seek to maximize our worldwide revenues and profits by releasing high-quality...

Words: 2281 - Pages: 10

Premium Essay

Information Technology

...Technology Strategic Plan Blizzard Entertainment, Inc. is an American video game developer and publisher company based in Irvine, California. Founded in 1991, by three University of California, Los Angeles graduate’s students, Michael Morthaime, Frank Dearce and Allen Adham, under the name Silicon & Synapse. Before 1993, the company primarily focused on creating game ports, a connector for video game input devices, for other studios. After being acquired by Davidson & Associates, a distributor company, in 1994, the company became known as Chaos Studios and shortly after Blizzard Entertainment, Inc. Blizzard’s mission is dedicated to creating the most epic entertainment experiences…ever (us.blizzard.com.). With eight core values that represent the principles and beliefs, has shaped this company throughout the years. Their goal is to make every game as fun as possible for as many people they can reach. To improve the quality of the gaming experience, Blizzard Entertainment seeks honest feedback from gamers. Understanding that first and lasting impressions are everything in the gaming industry, the company strives to maintain a high level of respect and integrity in all interactions with players, colleagues, and business partners. Everyone has a little geek in them. With cutting edge technology, comic books, science fiction and top-end video cards, Blizzard helps gamers embrace their inner geek with fun and creative games. For a company to succeed, they must embrace...

Words: 2423 - Pages: 10

Premium Essay

Swot

...1. A SWOT analysis would really benefited EA. A SWOT analysis includes strengthens, weaknesses, opportunities and threats of managing the company. Realizing and recognizing companies strengthen would have helped EA to improve their popularity in gaming market. The most important thing in their times was that EA was almost the only company that were making video games for all computer systems and game consoles and it was their most powerful tool. Finding weaknesses in their company would helped them to recognize problems and areas that must be improved in video games and in customer service as well. 2. In my opinion it easy to understand why EA lost their leadership according to Porter’s generic strategies. The theory states and features cost and uniqueness of a product. EA were producing their product for a lower price but were selling the product for a high price. And tried to focus on their product to make it better but they failed because they were selling products for a high price and still not solving the problems. 3. Concept of product life cycle is relevant to the video game market because video game companies has their product introduction to the market, and then it hopefully can grow, mature, and as it usually happens products decline and company must come up with something new to keep their business going up. 4. If I would open my small video game company I would try to use SWOT analysis chart and find out what strengthens I can offer to costumers, what...

Words: 354 - Pages: 2

Premium Essay

Kmb Portfolio Report

...As of December 3, 2014, our portfolio ranked #3 overall with $103,639.82 3.64% in return with only 5 trade. You might think we are lazy to put effort into the stock simulator. This is not true because we had a strategy behind our action. Most teams pick stock with fundamental analysis (P/E or debt-to-equity ratio etc.) buying lots of different company stock and diversify the risk of losing money. But this is not the case for our team, we pick stock based on our personal interest. For example, some people like using Windows computer while others prefer Mac computer. As you can see, we made a lot of money on EA (23.96% return as of December 3, 2014) we were both interested in the entertainment industry and we decide to go with it. (I ensure you we are not a huge gamer!) I believe buying stock is like choosing something you interested or familiar with. Otherwise, you are gambling your money because you are buying something you have limited knowledge and not familiar with the industry. Before our first trade, I first defined our objective. Instead of making the most return, “Don’t lose money” is our #1 rule because we are winning as long as we don’t lose money. For this reason, we only buy stock that we believe it will growth within the 3 months period. KMB is our first stock that we bought. We bought it at $105.83 and is now selling $114.7. I like KMB long time ago because its steady growth trend had lasted for the past 3 years. The reason why KMB can growth steadily is because...

Words: 899 - Pages: 4

Premium Essay

Finance Class

...the NPV you are going to use the formula NPV=(1,100,000/1.15)+(1,450,000/1.15)^2+(1,300,000/1.15)^3+ (950,000/1.15)^4-3,000,000=$450,866.74. Attached is the excel spreadsheet that shows the work. 3. Based on what the NPV is for this project the company should definitely consider accepting this project because the NPV is greater than 0. Anytime the NPV is greater than 0 it means it will make the company money so therefore the company should be accepting the project. 4. Well first to answer the question you have to know what depreciation is a non-cash expense that reduces the value of an asset over time. So now knowing that, depreciation is not considered a cash flow but it does generally reduces a company’s tax liability. Anytime you reduce a company’s tax liability it will cause an increase to the present value of the project. 5. So first thing we need to do is explain what each one of these means and then we can relate them to the project. * Sunk Cost: Sunk costs are cost to the company that have already been incurred and cannot be recovered by any means. In this example Air Jet hired a group to come in and evaluate the feasibility and the utility of acquiring a new machine for them to use. Even if the company does not get the machine the money that they spent has already been spent and they cannot recover it by any means. * Opportunity Cost: Opportunity cost is basically any cost of any activity measured in terms of the value of the next best alternative...

Words: 1651 - Pages: 7

Free Essay

Take-Two Interactive 10-K Analysis

...Two Interactive Software, Inc. 10-K report date: 5/23/2012 10-K Report Link: http://secfilings.nasdaq.com/edgar_conv_html%2f2012%2f05%2f23%2f0001047469-12-006226.html#FIS_BUSINESS Article: Fff PESTLE Forces: 1. Political- Page 17- many foreign countries, particularly in those with developing economies, it may be common to engage in business practices that are prohibited by United States laws and regulations, such as the Foreign Corrupt Practices Act, and by local laws, such as laws prohibiting corrupt payments to government officials. Although we implement policies and procedures designed to ensure compliance with these laws, there can be no assurance that all of our employees, contractors and agents, as well as those companies to which we outsource certain of our business operations, including those based in or from countries where practices which violate such laws may be customary, will not take actions in violation of our policies. Any such violation, even if prohibited by our policies, could have a material adverse effect on our business. Because of the growing international operations of Take-Two the risks of not complying to foreign laws and regulations could result in increased costs and decreased sales. Take-Two has policies and procedures that follow laws like the Foreign Corrupt Practices Act. But there is no guarantee that all employees or involved parties will follow these laws and regulations. 2. Economic- Page 8- We continue to monitor economic...

Words: 3025 - Pages: 13