GAMESTOP CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.9 USD | +6.16% |
|
+14.20% | -32.12% |
| Apr. 15 | Top Wall St brokerages start Reddit coverage with doubts over user growth | RE |
| Apr. 15 | Wall Street brokerages start Reddit coverage with skepticism on user growth | RE |
Valuation
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 260.4 | 6,020 | 7,537 | 6,770 | 4,496 | 3,429 | - |
| Enterprise Value (EV) 1 | 180.8 | 5,764 | 7,537 | 6,770 | 4,496 | 2,369 | 2,454 |
| P/E ratio | -0.73 x | -27.9 x | -18.9 x | -21.6 x | 737 x | 374 x | 67.9 x |
| Yield | 9.62% | - | - | - | - | - | - |
| Capitalization / Revenue | 0.04 x | 1.18 x | 1.25 x | 1.14 x | 0.85 x | 0.7 x | 0.73 x |
| EV / Revenue | 0.03 x | 1.13 x | 1.25 x | 1.14 x | 0.85 x | 0.48 x | 0.52 x |
| EV / EBITDA | 1.14 x | -36.6 x | -31.8 x | -35.1 x | - | 16 x | 16 x |
| EV / FCF | -0.37 x | 90.5 x | - | - | - | -23.7 x | -29.2 x |
| FCF Yield | -273% | 1.11% | - | - | - | -4.22% | -3.42% |
| 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 | 305,870 | - |
| Reference price 2 | 0.9875 | 23.10 | 24.81 | 22.25 | 14.73 | 11.21 | 11.21 |
| 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 | 4,930 | 4,697 |
| EBITDA 1 | 158.5 | -157.3 | -236.9 | -192.7 | - | 148 | 153 |
| EBIT 1 | 62.3 | -238 | -336.6 | -308 | -24.7 | 75.79 | 57.77 |
| Operating Margin | 0.96% | -4.68% | -5.6% | -5.2% | -0.47% | 1.54% | 1.23% |
| Earnings before Tax (EBT) 1 | -426.8 | -269.9 | -395.4 | -302.1 | 13.1 | 14.75 | 63.05 |
| Net income 1 | -470.9 | -215.3 | -381.3 | -313.1 | 6.7 | 8.55 | 50.4 |
| Net margin | -7.28% | -4.23% | -6.34% | -5.28% | 0.13% | 0.17% | 1.07% |
| EPS 2 | -1.345 | -0.8275 | -1.312 | -1.030 | 0.0200 | 0.0300 | 0.1650 |
| Free Cash Flow 1 | -493 | 63.7 | - | - | - | -100 | -84 |
| FCF margin | -7.62% | 1.25% | - | - | - | -2.03% | -1.79% |
| 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 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,297 | 2,254 | 1,378 | 1,136 | 1,186 | 2,226 | 1,237 | 1,164 | 1,078 | 1,794 | 1,387 | 1,043 | 1,027 | 1,679 | 988.1 |
| EBITDA | -79.8 | -126.9 | -125.5 | -78.1 | -66.6 | 82.5 | -29.4 | 1 | 5.1 | - | - | - | - | - | - |
| EBIT 1 | -102.9 | -160.7 | -153.7 | -106.2 | -95 | 46.9 | -58.4 | -20.7 | -13.1 | 60.3 | -18.18 | 4.743 | -2.534 | 69.55 | -18.91 |
| Operating Margin | -7.94% | -7.13% | -11.15% | -9.35% | -8.01% | 2.11% | -4.72% | -1.78% | -1.21% | 3.36% | -1.31% | 0.45% | -0.25% | 4.14% | -1.91% |
| Earnings before Tax (EBT) 1 | -103.7 | -167.7 | -154.4 | -107.5 | -92.6 | 52.4 | -50.6 | -3 | -4.3 | 71 | -30.6 | -18.4 | -6.1 | 64.7 | -24.8 |
| Net income 1 | -105.4 | -147.5 | -157.9 | -108.7 | -94.7 | 48.2 | -50.5 | -2.8 | -3.1 | 63.1 | -30.6 | -18.4 | -6.1 | 58.2 | -24.8 |
| Net margin | -8.13% | -6.54% | -11.46% | -9.57% | -7.98% | 2.16% | -4.08% | -0.24% | -0.29% | 3.52% | -2.21% | -1.76% | -0.59% | 3.47% | -2.51% |
| EPS 2 | -0.3475 | -0.4850 | -0.5200 | -0.3600 | -0.3100 | 0.1600 | -0.1700 | -0.0100 | -0.0100 | 0.2100 | -0.1000 | -0.0600 | -0.0200 | 0.1900 | -0.0800 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 12/8/21 | 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 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | 79.6 | 256 | - | - | - | 1,060 | 975 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -493 | 63.7 | - | - | - | -100 | -84 |
| 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 | 34 | 32 |
| Capex / Sales | 1.21% | 1.18% | 1.03% | 0.94% | 0.66% | 0.69% | 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
D+
Sell
Buy
Mean consensus
SELL
Number of Analysts
2
Last Close Price
11.21
USD
Average target price
5.85
USD
Spread / Average Target
-47.81%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -32.12% | 3.43B | |
| -11.26% | 213M | |
| +62.28% | 104M | |
| +3.61% | 79.95M | |
| -10.81% | 56.44M |
- Stock Market
- Equities
- GME Stock
- Financials GameStop Corp.
