GME
GameStop Corp
Price:  
25.59 
USD
Volume:  
35,876,840.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Gamestop Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of GameStop Corp (GME) is 11.87 USD. This Gamestop valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.59 USD, the upside of GameStop Corp is %.

The range of the Intrinsic Value is 9.86 - 15.90 USD

25.59 USD
Stock Price
11.87 USD
Intrinsic Value
Intrinsic Value Details

Gamestop Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.86 - 15.90 11.87 -53.6%
DCF (Growth 10y) 11.80 - 18.93 14.19 -44.5%
DCF (EBITDA 5y) 9.38 - 10.77 9.95 -61.1%
DCF (EBITDA 10y) 11.14 - 13.31 12.06 -52.9%
Fair Value 2.08 - 2.08 2.08 -91.86%
P/E 1.28 - 3.89 2.62 -89.8%
EV/EBITDA 4.09 - 5.67 4.88 -80.9%
EPV (1.23) - (2.66) (1.94) -107.6%
DDM - Stable 0.67 - 1.72 1.19 -95.3%
DDM - Multi 6.25 - 12.77 8.42 -67.1%

Gamestop Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,835.40
Beta 2.12
Outstanding shares (mil) 306.19
Enterprise Value (mil) 6,861.20
Market risk premium 4.60%
Cost of Equity 8.55%
Cost of Debt 5.00%
WACC 8.54%