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 13,263 -
Change - -19.57% -34.73% 176.71% -11.01% 24% -
Enterprise Value (EV) 8,273 6,655 4,343 12,019 10,696 13,263 13,263
Change - -19.57% -34.73% 176.71% -11.01% 24% 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 3.4x 3.06x
EV / Revenue 0x 0x 0x 0x 0x 3.4x 3.06x
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 26.29 26.29
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.($)
- - - - 13.26B
14.05x0.44x6.87x4.12% 19.74B
16.68x0.73x8.29x4.54% 5.6B
10.2x0.47x6.33x2.77% 4.3B
9.25x - - - 3.7B
13.48x0.39x8.45x2.52% 3.1B
7.76x0.14x2.84x2.21% 2.42B
15.95x0.92x12.23x3.83% 2.35B
11x0.24x4.16x2.27% 2.07B
Average 12.30x 0.47x 7.03x 3.18% 6.28B
Weighted average by Cap. 13.16x 0.48x 7.07x 3.68%

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.