Financials GameStop Corp.

Equities

GME

US36467W1099

Computer & Electronics Retailers

Market Closed - Nyse 21:00:02 18/06/2024 BST After market 00:56:43
24.7 USD -2.06% Intraday chart for GameStop Corp. 24.57 -0.53%

Valuation

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 260.4 6,020 7,537 6,770 4,496 10,528 -
Enterprise Value (EV) 1 180.8 5,764 7,537 6,770 4,496 10,528 10,528
P/E ratio -0.73 x -27.9 x -18.9 x -21.6 x 737 x 274 x 1,235 x
Yield 9.62% - - - - - -
Capitalization / Revenue 0.04 x 1.18 x 1.25 x 1.14 x 0.85 x 2.48 x 2.58 x
EV / Revenue 0.04 x 1.18 x 1.25 x 1.14 x 0.85 x 2.48 x 2.58 x
EV / EBITDA 1,642,858 x -38,272,284 x -31,813,406 x -35,133,301 x - - -
EV / FCF -528,180 x 94,509,110 x - - - - -
FCF Yield -0% 0% - - - - -
Price to Book 0.42 x 13.8 x 4.7 x - - - -
Nbr of stocks (in thousands) 263,689 260,588 303,803 304,278 305,234 426,218 -
Reference price 2 0.9875 23.10 24.81 22.25 14.73 24.70 24.70
Announcement Date 26/03/20 23/03/21 17/03/22 21/03/23 26/03/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,466 5,090 6,011 5,927 5,273 4,253 4,088
EBITDA 158.5 -157.3 -236.9 -192.7 - - -
EBIT 1 62.3 -238 -336.6 -308 -24.7 -88.8 -149.8
Operating Margin 0.96% -4.68% -5.6% -5.2% -0.47% -2.09% -3.66%
Earnings before Tax (EBT) 1 -426.8 -269.9 -395.4 -302.1 13.1 39.2 13.6
Net income 1 -470.9 -215.3 -381.3 -313.1 6.7 35.2 9.5
Net margin -7.28% -4.23% -6.34% -5.28% 0.13% 0.83% 0.23%
EPS 2 -1.345 -0.8275 -1.312 -1.030 0.0200 0.0900 0.0200
Free Cash Flow -493 63.7 - - - - -
FCF margin -7.62% 1.25% - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 0.0950 - - - - - -
Announcement Date 26/03/20 23/03/21 17/03/22 21/03/23 26/03/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4 2026 Q1 2026 Q2
Net sales 1 2,254 1,378 1,136 1,186 2,226 1,237 1,164 1,078 1,794 - 895.7 919.9 1,555 818.9 823.4
EBITDA -126.9 -125.5 -78.1 -66.6 82.5 -29.4 1 5.1 - - - - - - -
EBIT 1 -160.7 -153.7 -106.2 -95 46.9 -58.4 -20.7 -13.1 60.3 - -36.6 -34.9 33.4 -49.9 -49.9
Operating Margin -7.13% -11.15% -9.35% -8.01% 2.11% -4.72% -1.78% -1.21% 3.36% - -4.09% -3.79% 2.15% -6.09% -6.06%
Earnings before Tax (EBT) 1 -167.7 -154.4 -107.5 -92.6 52.4 -50.6 -3 -4.3 71 - -5.3 5.9 74.2 -9.1 -9.1
Net income 1 -147.5 -157.9 -108.7 -94.7 48.2 -50.5 -2.8 -3.1 63.1 -32.3 -5.3 5.9 66.8 -9.1 -9.1
Net margin -6.54% -11.46% -9.57% -7.98% 2.16% -4.08% -0.24% -0.29% 3.52% - -0.59% 0.64% 4.29% -1.11% -1.11%
EPS 2 -0.4850 -0.5200 -0.3600 -0.3100 0.1600 -0.1700 -0.0100 -0.0100 0.2100 -0.1100 -0.0100 0.0100 0.1600 -0.0200 -0.0200
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 17/03/22 01/06/22 07/09/22 07/12/22 21/03/23 07/06/23 06/09/23 06/12/23 26/03/24 07/06/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position 79.6 256 - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow -493 63.7 - - - - -
ROE (net income / shareholders' equity) 1.96% -26.5% - - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2.380 1.670 5.280 - - - -
Cash Flow per Share -1.180 0.4800 - - - - -
Capex 1 78.5 60 62 55.9 34.9 28.9 28
Capex / Sales 1.21% 1.18% 1.03% 0.94% 0.66% 0.68% 0.68%
Announcement Date 26/03/20 23/03/21 17/03/22 21/03/23 26/03/24 - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings
Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
1
Last Close Price
24.7 USD
Average target price
11 USD
Spread / Average Target
-55.47%
Consensus
  1. Stock Market
  2. Equities
  3. GME Stock
  4. Financials GameStop Corp.
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW