GAMESTOP CORP. Financials GameStop Corp. Deutsche Boerse AG
Equities
GS2C
US36467W1099
Computer & Electronics Retailers
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.83 EUR | -0.96% |
|
+1.28% | +66.63% |
Valuation
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 260.4 | 6,020 | 7,537 | 6,770 | 4,496 | 12,232 | - |
| Enterprise Value (EV) 1 | 180.8 | 5,764 | 7,537 | 6,770 | 4,496 | 12,232 | 12,232 |
| P/E ratio | -0.73 x | -27.9 x | -18.9 x | -21.6 x | 737 x | 319 x | 1,435 x |
| Yield | 9.62% | - | - | - | - | - | - |
| Capitalization / Revenue | 0.04 x | 1.18 x | 1.25 x | 1.14 x | 0.85 x | 2.88 x | 2.99 x |
| EV / Revenue | 0.04 x | 1.18 x | 1.25 x | 1.14 x | 0.85 x | 2.88 x | 2.99 x |
| EV / EBITDA | 1,642,858 x | -38,272,284 x | -31,813,406 x | -35,133,301 x | - | - | - |
| EV / FCF | -528,180 x | 94,509,110 x | - | - | - | - | - |
| FCF Yield | -0% | 0% | - | - | - | - | - |
| Price to Book | 0.42 x | 13.8 x | 4.7 x | - | - | - | - |
| Nbr of stocks (in thousands) | 263,689 | 260,588 | 303,803 | 304,278 | 305,234 | 426,218 | - |
| Reference price 2 | 0.9875 | 23.10 | 24.81 | 22.25 | 14.73 | 28.70 | 28.70 |
| Announcement Date | 3/26/20 | 3/23/21 | 3/17/22 | 3/21/23 | 3/26/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,466 | 5,090 | 6,011 | 5,927 | 5,273 | 4,253 | 4,088 |
| EBITDA | 158.5 | -157.3 | -236.9 | -192.7 | - | - | - |
| EBIT 1 | 62.3 | -238 | -336.6 | -308 | -24.7 | -88.8 | -149.8 |
| Operating Margin | 0.96% | -4.68% | -5.6% | -5.2% | -0.47% | -2.09% | -3.66% |
| Earnings before Tax (EBT) 1 | -426.8 | -269.9 | -395.4 | -302.1 | 13.1 | 39.2 | 13.6 |
| Net income 1 | -470.9 | -215.3 | -381.3 | -313.1 | 6.7 | 35.2 | 9.5 |
| Net margin | -7.28% | -4.23% | -6.34% | -5.28% | 0.13% | 0.83% | 0.23% |
| EPS 2 | -1.345 | -0.8275 | -1.312 | -1.030 | 0.0200 | 0.0900 | 0.0200 |
| Free Cash Flow | -493 | 63.7 | - | - | - | - | - |
| FCF margin | -7.62% | 1.25% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | 0.0950 | - | - | - | - | - | - |
| Announcement Date | 3/26/20 | 3/23/21 | 3/17/22 | 3/21/23 | 3/26/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 | 2026 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,254 | 1,378 | 1,136 | 1,186 | 2,226 | 1,237 | 1,164 | 1,078 | 1,794 | 895.7 | 919.9 | 1,555 | 818.9 | 823.4 |
| EBITDA | -126.9 | -125.5 | -78.1 | -66.6 | 82.5 | -29.4 | 1 | 5.1 | - | - | - | - | - | - |
| EBIT 1 | -160.7 | -153.7 | -106.2 | -95 | 46.9 | -58.4 | -20.7 | -13.1 | 60.3 | -36.6 | -34.9 | 33.4 | -49.9 | -49.9 |
| Operating Margin | -7.13% | -11.15% | -9.35% | -8.01% | 2.11% | -4.72% | -1.78% | -1.21% | 3.36% | -4.09% | -3.79% | 2.15% | -6.09% | -6.06% |
| Earnings before Tax (EBT) 1 | -167.7 | -154.4 | -107.5 | -92.6 | 52.4 | -50.6 | -3 | -4.3 | 71 | -5.3 | 5.9 | 74.2 | -9.1 | -9.1 |
| Net income 1 | -147.5 | -157.9 | -108.7 | -94.7 | 48.2 | -50.5 | -2.8 | -3.1 | 63.1 | -5.3 | 5.9 | 66.8 | -9.1 | -9.1 |
| Net margin | -6.54% | -11.46% | -9.57% | -7.98% | 2.16% | -4.08% | -0.24% | -0.29% | 3.52% | -0.59% | 0.64% | 4.29% | -1.11% | -1.11% |
| EPS 2 | -0.4850 | -0.5200 | -0.3600 | -0.3100 | 0.1600 | -0.1700 | -0.0100 | -0.0100 | 0.2100 | -0.0100 | 0.0100 | 0.1600 | -0.0200 | -0.0200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/17/22 | 6/1/22 | 9/7/22 | 12/7/22 | 3/21/23 | 6/7/23 | 9/6/23 | 12/6/23 | 3/26/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | 79.6 | 256 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | -493 | 63.7 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 1.96% | -26.5% | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | 2.380 | 1.670 | 5.280 | - | - | - | - |
| Cash Flow per Share | -1.180 | 0.4800 | - | - | - | - | - |
| Capex 1 | 78.5 | 60 | 62 | 55.9 | 34.9 | 28.9 | 28 |
| Capex / Sales | 1.21% | 1.18% | 1.03% | 0.94% | 0.66% | 0.68% | 0.68% |
| Announcement Date | 3/26/20 | 3/23/21 | 3/17/22 | 3/21/23 | 3/26/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
SELL
Number of Analysts
1
Last Close Price
28.7
USD
Average target price
11
USD
Spread / Average Target
-61.67%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +4.64% | 250M | |
| +97.20% | 124M | |
| -8.64% | 69.09M | |
| -10.81% | 57.01M |
- Stock Market
- Equities
- GME Stock
- GS2C Stock
- Financials GameStop Corp.
