US · GME
GameStop Corp.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Grapevine, TX 76051
- Website
- gamestop.com
Price · as of 2025-01-31
$26.53
Market cap 10.77B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $49.82 | +87.79% |
| Intrinsic Value(DCF) | $16.24 | -38.79% |
| Graham-Dodd Method(GD) | $14.18 | -46.57% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $4.01 | $32.42 | $1.70 | $4.85 | $8.30 |
| 2012 | $3.68 | $31.20 | $1.15 | $4.87 | $5.40 |
| 2013 | $5.66 | $24.61 | $0.00 | $0.00 | $0.00 |
| 2014 | $7.36 | $29.92 | $0.63 | $1.37 | $7.44 |
| 2015 | $7.59 | $28.67 | $0.56 | $0.91 | $9.38 |
| 2016 | $5.75 | $27.95 | $0.89 | $0.72 | $8.41 |
| 2017 | $4.47 | $26.90 | $1.06 | $0.00 | $0.00 |
| 2018 | $3.05 | $25.60 | $0.63 | $0.00 | $1.30 |
| 2019 | $2.33 | $23.30 | $0.00 | $0.00 | $0.00 |
| 2020 | $0.97 | $24.24 | $0.00 | $0.00 | $17.37 |
| 2021 | $39.59 | $43.73 | $0.00 | $0.00 | $10.06 |
| 2022 | $36.55 | $47.37 | $0.00 | $0.00 | $0.00 |
| 2023 | $22.40 | $36.80 | $0.90 | $0.00 | $0.00 |
| 2024 | $10.77 | $36.42 | $0.98 | $4.50 | $0.00 |
| 2025 | $26.40 | $49.82 | $9.18 | $14.18 | $0.00 |
AI valuation
Our deep-learning model estimates GameStop Corp.'s (GME) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $49.82
- Current price
- $26.53
- AI upside
- +87.79%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$16.24
-38.79% upside
Graham-Dodd
$14.18
-46.57% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GME | GameStop Corp. | $26.53 | 10.77B | +88% | -39% | -47% | — | 79.24 | 2.11 | 2.72 | 269.64 | 5.66 | 2.11 | 29.14% | -0.69% | 3.43% | 4.19% | -3.83% | 3.06% | 0.08 | — | 8.05 | 7.27 | -194.03 | 140000.00% | -2750.00% | -15432.00% | 1.25% | 0.22 | 19.82% | 0.00% | 0.00% | 38.71% | -230.54 | 46.61 | 1.58 | 8.18 |
| CART | Instacart (Maplebear Inc.… | $37.51 | 9.85B | +113% | -10% | -54% | -16% | 22.12 | 3.64 | 2.64 | 13.89 | 1747.83 | 4.40 | 73.57% | 15.39% | 11.95% | 15.40% | 26.30% | 11.46% | 0.03 | — | 2.40 | 2.17 | -1.13 | 127.00% | 1078.00% | 4623.00% | 9.21% | 1.06 | 51.73% | 0.00% | 0.00% | 14.01% | 15.80 | 9.99 | 2.43 | 6.34 |
| DDS | Dillard's, Inc. | $602.79 | 9.41B | +33% | -54% | — | -53% | 16.62 | 4.03 | 1.44 | 10.02 | — | 4.03 | 37.59% | 10.49% | 8.69% | 27.50% | 38.40% | 16.21% | 0.15 | — | 2.65 | 1.23 | -0.58 | -103.00% | -41.00% | 230.00% | 6.58% | 0.79 | 42.37% | 5.12% | 85.00% | 9.86% | 12.72 | 14.05 | 1.33 | 7.96 |
| FIVE | Five Below, Inc. | $223.53 | 12.33B | -65% | -60% | -75% | -66% | 13.13 | 1.84 | 0.86 | 9.73 | — | 1.84 | 34.89% | 8.35% | 6.54% | 14.95% | 7.92% | 6.18% | 1.10 | — | 1.79 | 0.71 | 3.36 | -1497.00% | 891.00% | -3519.00% | 3.20% | 0.57 | 3.48% | 0.00% | 0.00% | 1.42% | 14.77 | 44.84 | 1.23 | 2.63 |
| MNSO | MINISO Group Holding Limi… | $18.02 | 5.61B | +65% | -26% | -88% | +4,259% | 16.43 | 4.20 | 2.55 | 12.31 | 2.53 | 5.01 | 44.94% | 19.51% | 15.40% | 27.05% | 49.62% | 16.17% | 0.30 | 256.83 | 2.04 | 1.50 | -1.00 | 65000.00% | 68876.00% | -1560.00% | 3.25% | 0.38 | 26.72% | 2.87% | 47.20% | 3.60% | 11.98 | 28.26 | 2.34 | 5.61 |
| MUSA | Murphy USA Inc. | $390.74 | 7.24B | -12% | -59% | -73% | -74% | 16.53 | 12.48 | 0.40 | 11.00 | — | 49.81 | 5.01% | 3.81% | 2.43% | 64.31% | 16.30% | 10.16% | 5.22 | 6.67 | 0.80 | 0.33 | 3.22 | -4.00% | -425.00% | -390.00% | 4.81% | 0.88 | 10.68% | 0.53% | 8.80% | 8.89% | 14.89 | 29.40 | 0.57 | 6.95 |
| NCLH | Norwegian Cruise Line Hol… | $24.79 | 11.29B | +91% | +516% | -46% | +56% | 9.59 | 6.13 | 0.92 | 9.01 | 2.49 | 11.06 | 39.99% | 15.46% | 9.60% | 105.46% | 10.07% | 4.61% | 9.76 | 1.96 | 0.17 | 0.07 | 5.50 | 38462.00% | 1087.00% | -21265.00% | 9.61% | 0.35 | 5.76% | 0.00% | 0.00% | 0.29% | 15.32 | 26.77 | 2.37 | 0.29 |
| PAG | Penske Automotive Group, … | $157.52 | 10.37B | -15% | -60% | -2% | +11% | 11.09 | 1.86 | 0.33 | 13.15 | 390.83 | 5.24 | 16.40% | 4.03% | 2.94% | 17.34% | 6.88% | 5.45% | 1.56 | 13.98 | 0.99 | 0.18 | 5.98 | 284.00% | 444.00% | -1980.00% | 6.27% | 0.16 | 4.71% | 0.00% | 0.00% | 0.00% | 14.86 | 29.26 | 0.60 | 2.56 |
| QS | QuantumScape Corporation | $6.92 | 4.16B | — | — | — | — | -9.12 | 3.39 | — | -8.57 | — | 3.39 | 0.00% | — | — | -37.39% | -155.01% | -33.08% | 0.06 | -231.78 | 15.95 | 15.77 | 0.45 | -1915.00% | — | -1721.00% | -7.02% | -3.94 | -91.43% | 0.00% | 0.00% | 2.83% | -6.49 | -11.01 | — | 16.76 |
| TXRH | Texas Roadhouse, Inc. | $182.87 | 12.15B | -55% | -61% | -96% | -43% | 28.84 | 8.18 | 2.03 | 19.93 | — | 9.95 | 12.42% | 8.55% | 6.90% | 29.39% | 16.72% | 12.29% | 1.29 | — | 0.50 | 0.15 | 2.55 | -572.00% | 939.00% | 8284.00% | 6.11% | 0.80 | 28.19% | 1.51% | 43.50% | 2.77% | 27.26 | 18.77 | 2.33 | 5.44 |
| VIPS | Vipshop Holdings Limited | $17.42 | 8.72B | -15% | -26% | +20% | -33% | 8.46 | 1.49 | 0.58 | 4.08 | — | 2.08 | 23.12% | 7.68% | 6.84% | 17.89% | 38.87% | 9.42% | 0.16 | 92.89 | 1.28 | 0.96 | -1.73 | -139.00% | -231.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 4.79 | — | 0.37 | 2.89 |
About GameStop Corp.
GameStop Corp., a specialty retailer, provides games and entertainment products through its e-commerce properties and various stores in the United States, Canada, Australia, and Europe. The company sells new and pre-owned gaming platforms; accessories, such as controllers, gaming headsets, virtual reality products, and memory cards; new and pre-owned gaming software; and in-game digital currency, digital downloadable content, and full-game downloads. It also sells collectibles comprising licensed merchandise primarily related to the gaming, television, and movie industries, as well as pop culture themes. As of January 29, 2022, the company operated 4,573 stores and ecommerce sites under the GameStop, EB Games, and Micromania brands; and 50 pop culture themed stores that sell collectibles, apparel, gadgets, electronics, toys, and other retail products under the Zing Pop Culture brand, as well as offers Game Informer, a print and digital video game publication featuring reviews of new releases, previews of the big titles on the horizon, and coverage of the latest developments in the gaming industry. The company was formerly known as GSC Holdings Corp. GameStop Corp. was founded in 1996 and is headquartered in Grapevine, Texas.
- CEO
- Ryan Cohen
- Employees
- 6K
- Beta
- 2.12
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($16.24 ÷ $26.53) − 1 = -38.79% (DCF, example).