Company Valuation: GameStop Corp.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026
Market Cap 1 21,173 8,273 6,655 4,343 12,019 10,696
Change - -60.92% -19.57% -34.73% 176.71% -11.01%
Enterprise Value (EV) 1 21,711 7,651 5,881 3,747 7,655 6,044
Change - -64.76% -23.14% -36.28% 104.29% -21.04%
P/E -98.1x -20.7x -21.2x 712x 81.5x 31x
PBR 48.6x 5.13x 5.03x 3.25x 2.44x 1.97x
PEG - -0.4x 1x -7x 0x 0x
Capitalization / Revenue 4.16x 1.38x 1.12x 0.82x 3.14x 2.95x
EV / Revenue 4.27x 1.27x 0.99x 0.71x 2x 1.67x
EV / EBITDA -129x -29.2x -24.5x 153x 356x 20.2x
EV / EBIT -87.1x -22.6x -19.5x -118x -440x 21.2x
EV / FCF -251x -25.8x 24x -17.4x -3,689x -37.8x
FCF Yield -0.4% -3.88% 4.17% -5.76% -0.03% -2.64%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.8281 -1.313 -1.03 0.02 0.33 0.77
Distribution rate - - - - - -
Net sales 1 5,090 6,011 5,927 5,273 3,823 3,630
EBITDA 1 -168.6 -262 -239.9 24.5 21.5 299.4
EBIT 1 -249.3 -339.2 -301.6 -31.7 -17.4 284.8
Net income 1 -215.3 -381.3 -313.1 6.7 131.3 418.4
Net Debt 1 538.3 -622.4 -774 -596.5 -4,364 -4,652
Reference price 2 81.25 27.23 21.87 14.23 26.90 23.88
Nbr of stocks (in thousands) 260,588 303,803 304,278 305,234 446,800 447,900
Announcement Date 3/23/21 3/17/22 3/28/23 3/26/24 3/25/25 3/24/26
1USD in Million2USD
Estimates

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GME Stock
  4. Valuation GameStop Corp.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!