Company Valuation: GameStop Corp.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,273 6,655 4,343 12,019 10,696 12,164 -
Change - -19.57% -34.73% 176.71% -11.01% 13.72% -
Enterprise Value (EV) 8,273 6,655 4,343 12,019 10,696 12,164 12,164
Change - -19.57% -34.73% 176.71% -11.01% 13.72% 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 3.12x 2.81x
EV / Revenue 0x 0x 0x 0x 0x 3.12x 2.81x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
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 3,902 4,331
EBITDA -236.9 -192.7 - - - - -
EBIT -336.6 -308 -24.7 -26.8 - - -
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 24.11 24.11
Nbr of stocks (in thousands) 303,803 304,278 305,234 446,800 447,900 504,501 -
Announcement Date 3/17/22 3/21/23 3/26/24 3/25/25 3/24/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.05x0.4x6.37x4.41% 18.39B
16.01x0.7x7.97x4.72% 5.3B
9.77x0.45x6.01x2.89% 4.1B
9.46x - - - 3.76B
12.75x0.34x7.23x2.61% 3.01B
7.75x0.14x2.79x2.34% 2.29B
14.53x0.84x11.23x4.23% 2.1B
Average 11.90x 0.48x 6.93x 3.53% 5.57B
Weighted average by Cap. 12.50x 0.46x 6.70x 3.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA