Company Valuation: GameStop Corp.

Data adjusted to current consolidation scope
Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 260.4 6,020 7,537 6,770 4,496 11,867 - -
Change - 2,211.98% 25.19% -10.17% -33.59% 163.94% - -
Enterprise Value (EV) 180.8 5,764 7,537 6,770 4,496 11,867 11,867 11,867
Change - 3,088.41% 30.74% -10.17% -33.59% 163.94% 0% 0%
P/E ratio -0.73x -27.9x -18.9x -21.6x 737x 266x 148x 204x
PBR 0.42x 13.8x 4.7x - - - - -
PEG - 0.7x -0.3x 1x -7x 1x 1.9x -7.3x
Capitalization / Revenue 0.04x 1.18x 1.25x 1.14x 0.85x 2.95x 3.16x 3.44x
EV / Revenue 0x 0x 0x 0x 0x 2.95x 3.16x 3.44x
EV / EBITDA 1.14x -36.6x -31.8x -35.1x - - - -
EV / EBIT 0x -0x -0x -0x -0x -104x -102x -121x
EV / FCF -0.37x 90.5x - - - - - -
FCF Yield -0% 0% - - - - - -
Dividend per Share 2 0.095 - - - - - - -
Rate of return 9.62% - - - - - - -
EPS 2 -1.345 -0.8275 -1.312 -1.03 0.02 0.1 0.18 0.13
Distribution rate -7.06% - - - - - - -
Net sales 1 6,466 5,090 6,011 5,927 5,273 4,018 3,750 3,450
EBITDA 158.5 -157.3 -236.9 -192.7 - - - -
EBIT 1 62.3 -238 -336.6 -308 -24.7 -114.5 -116.7 -98.3
Net income 1 -470.9 -215.3 -381.3 -313.1 6.7 37.2 79.1 58.8
Net Debt -79.6 -255.8 - - - - - -
Reference price 2 0.99 23.10 24.81 22.25 14.73 26.56 26.56 26.56
Nbr of stocks (in thousands) 263,689 260,588 303,803 304,278 305,234 446,800 - -
Announcement Date 3/26/20 3/23/21 3/17/22 3/21/23 3/26/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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