As of 2024-05-19, the Intrinsic Value of GameStop Corp (GME) is
20.33 USD. This Gamestop valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.21 USD, the upside of GameStop Corp is
%.
The range of the Intrinsic Value is 14.79 - 36.61 USD
20.33 USD
Intrinsic Value
Gamestop Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.79 - 36.61 |
20.33 |
-8.5% |
| DCF (Growth 10y) |
18.83 - 45.58 |
25.66 |
15.6% |
| DCF (EBITDA 5y) |
11.19 - 14.62 |
12.82 |
-42.3% |
| DCF (EBITDA 10y) |
14.54 - 19.23 |
16.70 |
-24.8% |
| Fair Value |
0.60 - 0.60 |
0.60 |
-97.32% |
| P/E |
0.34 - 4.71 |
2.22 |
-90.0% |
| EV/EBITDA |
3.52 - 5.86 |
4.60 |
-79.3% |
| EPV |
(2.19) - (3.68) |
(2.94) |
-113.2% |
| DDM - Stable |
0.28 - 1.07 |
0.68 |
-97.0% |
| DDM - Multi |
12.43 - 36.90 |
18.64 |
-16.1% |
Gamestop Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,800.48 |
| Beta |
1.99 |
| Outstanding shares (mil) |
306.19 |
| Enterprise Value (mil) |
5,907.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.46% |
| Cost of Debt |
5.00% |
| WACC |
7.45% |