The Discounted Cash Flow (DCF) valuation of GameStop Corp (GME) is 20.33 USD. With the latest stock price at 22.21 USD, the upside of GameStop Corp based on DCF is -8.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.4% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14.79 - 36.61 | 20.33 |
| Upside | -33.4% - 64.8% | -8.5% |