Company Valuation: GameStop Corp.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 8,273 6,655 4,343 12,019 10,696 12,194 - -
Change - -19.57% -34.73% 176.71% -11.01% 14% - -
Enterprise Value (EV) 8,273 6,655 4,343 12,019 10,696 12,194 12,194 12,194
Change - -19.57% -34.73% 176.71% -11.01% 14% 0% 0%
P/E -20.7x -21.2x 712x 81.5x 31x - - -
PBR 5.16x - - - - - - -
PEG - 1x -7x 0x 0x - - -
Capitalization / Revenue 1.38x 1.12x 0.82x 3.14x 2.95x 3.35x 3.1x 3.28x
EV / Revenue 0x 0x 0x 0x 0x 3.35x 3.1x 3.28x
EV / EBITDA -0x -0x - - - 18.8x 17.3x 16.1x
EV / EBIT -0x -0x -0x -0x - 20.8x 18.7x 17.3x
EV / FCF - - - - - 19x 21.7x 20.1x
FCF Yield - - - - - 5.26% 4.61% 4.97%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.312 -1.03 0.02 0.33 0.77 - - -
Distribution rate - - - - - - - -
Net sales 1 6,011 5,927 5,273 3,823 3,630 3,643 3,930 3,717
EBITDA 1 -236.9 -192.7 - - - 650 703 758
EBIT 1 -336.6 -308 -24.7 -26.8 - 585 653 706
Net income -381.3 -313.1 6.7 131.3 - - - -
Net Debt - - - - - - - -
Reference price 2 27.23 21.87 14.23 26.90 23.88 24.17 24.17 24.17
Nbr of stocks (in thousands) 303,803 304,278 305,234 446,800 447,900 504,501 - -
Announcement Date 17/03/22 21/03/23 26/03/24 25/03/25 24/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.68B
14.9x0.47x7.43x3.82% 21.26B
17.33x0.74x8.53x4.38% 5.64B
10.02x0.46x6.24x2.81% 4.28B
9.24x - - - 3.71B
12.92x0.41x8.7x2.54% 3.11B
7.82x0.14x2.87x2.17% 2.47B
15.46x0.9x11.88x4.04% 2.33B
10.51x0.23x4x2.38% 1.96B
Average 12.28x 0.48x 7.09x 3.16% 6.38B
Weighted average by Cap. 13.58x 0.50x 7.37x 3.54%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GameStop Corp.

Historical PBR trend

Valuation ratios - PBR - GameStop Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GameStop Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GameStop Corp.

  1. Stock Market
  2. Stocks
  3. GME Stock
  4. Valuation GameStop Corp.