(UBI) Ubisoft Entertainment - Overview
Stock: Video Games, Game Engines, Software Tools
| Risk 5d forecast | |
|---|---|
| Volatility | 93.3% |
| Relative Tail Risk | -26.1% |
| Reward TTM | |
|---|---|
| Sharpe Ratio | -1.21 |
| Alpha | -75.62 |
| Character TTM | |
|---|---|
| Beta | 0.494 |
| Beta Downside | 0.902 |
| Drawdowns 3y | |
|---|---|
| Max DD | 87.04% |
| CAGR/Max DD | -0.50 |
Description: UBI Ubisoft Entertainment January 18, 2026
Ubisoft Entertainment SA develops, publishes, distributes and operates video-game titles across consoles, PC, smartphones and tablets, selling both physical copies and digital downloads worldwide. Founded in 1986 and based in Saint-Mandé, France, the firm creates all core software components-from narrative scripts and animation to gameplay mechanics and proprietary game-engine tools.
Key financial indicators show Ubisoft generated roughly €2.2 billion in revenue for FY 2023, with an operating margin hovering around 6 % and free-cash-flow conversion of about 45 % of earnings. The company’s growth is increasingly tied to “live-service” titles (e.g., *Rainbow Six* and *The Division* series), which drive recurring subscription and micro-transaction revenue-a sector trend that has lifted average revenue per user (ARPU) by an estimated 12 % YoY.
Ubisoft operates in the Interactive Home Entertainment sub-industry (GICS), a market projected to expand at ~8 % CAGR through 2027, buoyed by rising console adoption cycles and the shift toward cloud-gaming platforms. The firm’s balance sheet remains relatively modest, with net debt below €400 million, giving it flexibility to invest in new IP and strategic acquisitions.
For a deeper quantitative view of Ubisoft’s valuation metrics, the ValueRay platform offers a concise dashboard of forward multiples and cash-flow projections.
Piotroski VR‑10 (Strict, 0-10) 6.0
| Net Income: -128.3m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.32 > 0.02 and ΔFCF/TA 43.07 > 1.0 |
| NWC/Revenue: 4.41% < 20% (prev 23.02%; Δ -18.61% < -1%) |
| CFO/TA 0.34 > 3% & CFO 1.45b > Net Income -128.3m |
| Net Debt (1.65b) to EBITDA (563.9m): 2.92 < 3 |
| Current Ratio: 1.18 > 1.5 & < 3 |
| Outstanding Shares: last quarter (131.2m) vs 12m ago 6.49% < -2% |
| Gross Margin: 83.67% > 18% (prev 0.48%; Δ 8319 % > 0.5%) |
| Asset Turnover: 88.73% > 50% (prev 60.35%; Δ 28.38% > 0%) |
| Interest Coverage Ratio: 1.47 > 6 (EBITDA TTM 563.9m / Interest Expense TTM 108.0m) |
Altman Z'' 0.70
| A: 0.04 (Total Current Assets 1.14b - Total Current Liabilities 959.2m) / Total Assets 4.31b |
| B: -0.04 (Retained Earnings -161.3m / Total Assets 4.31b) |
| C: 0.04 (EBIT TTM 158.7m / Avg Total Assets 4.53b) |
| D: 0.30 (Book Value of Equity 835.5m / Total Liabilities 2.75b) |
| Altman-Z'' Score: 0.70 = B |
Beneish M -3.71
| DSRI: 0.52 (Receivables 388.3m/527.9m, Revenue 4.02b/2.87b) |
| GMI: 0.57 (GM 83.67% / 47.77%) |
| AQI: 1.31 (AQ_t 0.65 / AQ_t-1 0.50) |
| SGI: 1.40 (Revenue 4.02b / 2.87b) |
| TATA: -0.37 (NI -128.3m - CFO 1.45b) / TA 4.31b) |
| Beneish M-Score: -3.71 (Cap -4..+1) = AAA |
What is the price of UBI shares?
Over the past week, the price has changed by -11.29%, over one month by -35.88%, over three months by -39.44% and over the past year by -64.35%.
Is UBI a buy, sell or hold?
What are the forecasts/targets for the UBI price?
| Issuer | Target | Up/Down from current |
|---|---|---|
| Wallstreet Target Price | 6.4 | 56.6% |
| Analysts Target Price | - | - |
UBI Fundamental Data Overview February 21, 2026
P/E Forward = 20.7039
P/S = 0.2966
P/B = 0.3622
P/EG = 2.3907
Revenue TTM = 4.02b EUR
EBIT TTM = 158.7m EUR
EBITDA TTM = 563.9m EUR
Long Term Debt = 1.50b EUR (from longTermDebt, last quarter)
Short Term Debt = 359.6m EUR (from shortTermDebt, last quarter)
Debt = 2.31b EUR (from shortLongTermDebtTotal, last quarter)
Net Debt = 1.65b EUR (from netDebt column, last quarter)
Enterprise Value = 2.66b EUR (559.1m + Debt 2.31b - CCE 209.9m)
Interest Coverage Ratio = 1.47 (Ebit TTM 158.7m / Interest Expense TTM 108.0m)
EV/FCF = 1.93x (Enterprise Value 2.66b / FCF TTM 1.38b)
FCF Yield = 51.79% (FCF TTM 1.38b / Enterprise Value 2.66b)
FCF Margin = 34.29% (FCF TTM 1.38b / Revenue TTM 4.02b)
Net Margin = -3.19% (Net Income TTM -128.3m / Revenue TTM 4.02b)
Gross Margin = 83.67% ((Revenue TTM 4.02b - Cost of Revenue TTM 656.9m) / Revenue TTM)
Gross Margin QoQ = 48.57% (prev 90.84%)
Tobins Q-Ratio = 0.62 (Enterprise Value 2.66b / Total Assets 4.31b)
Interest Expense / Debt = 2.08% (Interest Expense 48.1m / Debt 2.31b)
Taxrate = 25.0% (EU avg default 25%)
NOPAT = 119.0m (EBIT 158.7m * (1 - 25.00%))
Current Ratio = 1.18 (Total Current Assets 1.14b / Total Current Liabilities 959.2m)
Debt / Equity = 1.48 (Debt 2.31b / totalStockholderEquity, last quarter 1.56b)
Debt / EBITDA = 2.92 (Net Debt 1.65b / EBITDA 563.9m)
Debt / FCF = 1.19 (Net Debt 1.65b / FCF TTM 1.38b)
Total Stockholder Equity = 1.73b (last 4 quarters mean from totalStockholderEquity)
RoA = -2.83% (Net Income -128.3m / Total Assets 4.31b)
RoE = -7.40% (Net Income TTM -128.3m / Total Stockholder Equity 1.73b)
RoCE = 4.90% (EBIT 158.7m / Capital Employed (Equity 1.73b + L.T.Debt 1.50b))
RoIC = 4.33% (NOPAT 119.0m / Invested Capital 2.75b)
WACC = 2.76% (E(559.1m)/V(2.87b) * Re(7.74%) + D(2.31b)/V(2.87b) * Rd(2.08%) * (1-Tc(0.25)))
Discount Rate = 7.74% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.95%
Shares Correlation 3-Years: 100.0 | Cagr: 3.19%
[DCF Debug] Terminal Value 80.82% ; FCFF base≈1.38b ; Y1≈905.4m ; Y5≈413.1m
Fair Price DCF = 85.48 (EV 13.16b - Net Debt 1.65b = Equity 11.52b / Shares 134.7m; r=5.90% [WACC]; 5y FCF grow -40.0% → 2.90% )
EPS Correlation: -11.61 | EPS CAGR: -6.58% | SUE: 0.0 | # QB: 0
Revenue Correlation: -14.31 | Revenue CAGR: -23.46% | SUE: 0.60 | # QB: 0
EPS next Year (2027-03-31): EPS=-0.15 | Chg30d=-0.769 | Revisions Net=-3 | Growth EPS=+97.7% | Growth Revenue=+15.2%