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 12,461 -
Change - -19.57% -34.73% 176.71% -11.01% 16.5% -
Enterprise Value (EV) 8,273 6,655 4,343 12,019 10,696 12,461 12,461
Change - -19.57% -34.73% 176.71% -11.01% 16.5% 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 3.19x 2.88x
EV / Revenue 0x 0x 0x 0x 0x 3.19x 2.88x
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 24.70 24.70
Nbr of stocks (in thousands) 3,03,803 3,04,278 3,05,234 4,46,800 4,47,900 5,04,501 -
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.($)
- - - - 1.25TCr
13.09x0.4x6.39x4.39% 1.84TCr
16.13x0.71x8.03x4.69% 536.49Cr
9.85x0.45x6.07x2.86% 413.66Cr
9.45x - - - 375.66Cr
12.92x0.38x8.21x2.63% 297.92Cr
8.12x0.14x2.87x2.24% 240.29Cr
14.77x0.86x11.39x4.16% 214.18Cr
10.8x0.23x4.11x2.31% 200.26Cr
Average 11.89x 0.45x 6.72x 3.33% 596.62Cr
Weighted average by Cap. 12.50x 0.45x 6.67x 3.86%

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.