Valuation GameStop Corp.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-11 pm EDT			After market 07:59:45 pm
20.64 ^USD	-11.98%		20.42	-1.04%

Sep. 11	GameStop's Current Share Price Ignores Multiple Challenges Ahead, Wedbush Says	MT
Sep. 11	Wedbush Trims GameStop's PT to $10 From $11 Due to 'Insurmountable Barrier' to Growth, Keeps Underperform Rating	MT

Fiscal Period: February	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	260.4	6,020	7,537	6,770	4,496	10,002	-	-
Change	-	2,211.98%	25.19%	-10.17%	-33.59%	122.45%	-	-
Enterprise Value (EV)	180.8	5,764	7,537	6,770	4,496	10,002	10,002	10,002
Change	-	3,088.41%	30.74%	-10.17%	-33.59%	122.45%	0%	0%
P/E ratio	-0.73x	-27.9x	-18.9x	-21.6x	737x	469x	391x	2,345x
PBR	0.42x	13.8x	4.7x	-	-	-	-	-
PEG	-	0.7x	-0.3x	1x	-7x	3x	19.6x	-28.1x
Capitalization / Revenue	0.04x	1.18x	1.25x	1.14x	0.85x	2.46x	2.63x	2.9x
EV / Revenue	0x	0x	0x	0x	0x	2.46x	2.63x	2.9x
EV / EBITDA	1.14x	-36.6x	-31.8x	-35.1x	-	-	-	-
EV / EBIT	0x	-0x	-0x	-0x	-0x	-76.2x	-58.3x	-64.4x
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	0.05	0.06	0.01
Distribution rate	-7.06%	-	-	-	-	-	-	-
Net sales ¹	6,466	5,090	6,011	5,927	5,273	4,067	3,809	3,450
EBITDA	158.5	-157.3	-236.9	-192.7	-	-	-	-
EBIT ¹	62.3	-238	-336.6	-308	-24.7	-131.3	-171.7	-155.3
Net income ¹	-470.9	-215.3	-381.3	-313.1	6.7	19.5	25.4	3
Net Debt	-79.6	-255.8	-	-	-	-	-	-
Reference price ²	0.99	23.10	24.81	22.25	14.73	23.45	23.45	23.45
Nbr of stocks (in thousands)	263,689	260,588	303,803	304,278	305,234	426,510	-	-
Announcement Date	3/26/20	3/23/21	3/17/22	3/21/23	3/26/24	-	-	-