Intrinsic value of GameStop Cl A - GME

Previous Close

$22.69

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$22.69

 
Intrinsic value

$85.36

 
Up/down potential

+276%

 
Rating

str. buy

 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of GME stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2017), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 2.3

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2017(a)
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -8.07
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  8,608
  8,780
  8,982
  9,213
  9,472
  9,759
  10,074
  10,417
  10,789
  11,189
  11,618
  12,078
  12,568
  13,090
  13,645
  14,233
  14,857
  15,517
  16,215
  16,953
  17,732
  18,554
  19,421
  20,334
  21,297
  22,311
  23,378
  24,502
  25,684
  26,928
  28,237
Variable operating expenses, $m
 
  7,732
  7,906
  8,104
  8,328
  8,575
  8,846
  9,142
  9,461
  9,806
  10,175
  10,398
  10,820
  11,270
  11,747
  12,254
  12,791
  13,360
  13,961
  14,596
  15,267
  15,974
  16,720
  17,507
  18,336
  19,209
  20,128
  21,095
  22,113
  23,184
  24,311
Fixed operating expenses, $m
 
  491
  503
  516
  529
  542
  555
  569
  584
  598
  613
  628
  644
  660
  677
  694
  711
  729
  747
  766
  785
  805
  825
  845
  866
  888
  910
  933
  956
  980
  1,005
Total operating expenses, $m
  8,050
  8,223
  8,409
  8,620
  8,857
  9,117
  9,401
  9,711
  10,045
  10,404
  10,788
  11,026
  11,464
  11,930
  12,424
  12,948
  13,502
  14,089
  14,708
  15,362
  16,052
  16,779
  17,545
  18,352
  19,202
  20,097
  21,038
  22,028
  23,069
  24,164
  25,316
Operating income, $m
  558
  557
  573
  593
  616
  642
  673
  707
  744
  785
  830
  1,051
  1,103
  1,160
  1,220
  1,285
  1,355
  1,429
  1,507
  1,591
  1,681
  1,775
  1,876
  1,982
  2,095
  2,214
  2,340
  2,474
  2,615
  2,764
  2,921
EBITDA, $m
  725
  791
  808
  829
  854
  883
  915
  951
  991
  1,035
  1,083
  1,135
  1,190
  1,250
  1,315
  1,384
  1,458
  1,536
  1,620
  1,709
  1,803
  1,904
  2,010
  2,123
  2,242
  2,369
  2,502
  2,644
  2,793
  2,951
  3,117
Interest expense (income), $m
  23
  33
  35
  37
  40
  44
  47
  51
  55
  60
  65
  71
  76
  83
  89
  96
  104
  112
  120
  129
  138
  148
  158
  169
  181
  193
  206
  219
  234
  249
  264
Earnings before tax, $m
  505
  525
  538
  555
  576
  599
  626
  655
  688
  725
  765
  980
  1,027
  1,077
  1,131
  1,189
  1,251
  1,317
  1,388
  1,463
  1,542
  1,627
  1,717
  1,813
  1,914
  2,021
  2,134
  2,254
  2,381
  2,515
  2,657
Tax expense, $m
  152
  142
  145
  150
  155
  162
  169
  177
  186
  196
  206
  265
  277
  291
  305
  321
  338
  356
  375
  395
  416
  439
  464
  489
  517
  546
  576
  609
  643
  679
  717
Net income, $m
  353
  383
  393
  405
  420
  437
  457
  478
  503
  529
  558
  716
  750
  786
  826
  868
  913
  961
  1,013
  1,068
  1,126
  1,188
  1,254
  1,323
  1,397
  1,475
  1,558
  1,646
  1,738
  1,836
  1,940

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  669
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  4,976
  4,392
  4,493
  4,609
  4,738
  4,882
  5,040
  5,211
  5,397
  5,597
  5,812
  6,042
  6,287
  6,548
  6,826
  7,120
  7,432
  7,762
  8,112
  8,481
  8,870
  9,282
  9,715
  10,172
  10,654
  11,161
  11,695
  12,257
  12,849
  13,471
  14,125
Adjusted assets (=assets-cash), $m
  4,307
  4,392
  4,493
  4,609
  4,738
  4,882
  5,040
  5,211
  5,397
  5,597
  5,812
  6,042
  6,287
  6,548
  6,826
  7,120
  7,432
  7,762
  8,112
  8,481
  8,870
  9,282
  9,715
  10,172
  10,654
  11,161
  11,695
  12,257
  12,849
  13,471
  14,125
Revenue / Adjusted assets
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
  1.999
Average production assets, $m
  896
  913
  934
  958
  985
  1,015
  1,048
  1,083
  1,122
  1,164
  1,208
  1,256
  1,307
  1,361
  1,419
  1,480
  1,545
  1,614
  1,686
  1,763
  1,844
  1,930
  2,020
  2,115
  2,215
  2,320
  2,431
  2,548
  2,671
  2,801
  2,937
Working capital, $m
  379
  -299
  -305
  -313
  -322
  -332
  -343
  -354
  -367
  -380
  -395
  -411
  -427
  -445
  -464
  -484
  -505
  -528
  -551
  -576
  -603
  -631
  -660
  -691
  -724
  -759
  -795
  -833
  -873
  -916
  -960
Total debt, $m
  815
  869
  933
  1,006
  1,088
  1,178
  1,278
  1,387
  1,504
  1,630
  1,766
  1,911
  2,066
  2,231
  2,407
  2,593
  2,790
  2,999
  3,220
  3,453
  3,699
  3,959
  4,233
  4,522
  4,826
  5,147
  5,484
  5,840
  6,213
  6,607
  7,020
Total liabilities, $m
  2,722
  2,776
  2,840
  2,913
  2,995
  3,085
  3,185
  3,294
  3,411
  3,537
  3,673
  3,818
  3,973
  4,138
  4,314
  4,500
  4,697
  4,906
  5,127
  5,360
  5,606
  5,866
  6,140
  6,429
  6,733
  7,054
  7,391
  7,747
  8,120
  8,514
  8,927
Total equity, $m
  2,254
  1,616
  1,654
  1,696
  1,744
  1,797
  1,855
  1,918
  1,986
  2,060
  2,139
  2,223
  2,314
  2,410
  2,512
  2,620
  2,735
  2,857
  2,985
  3,121
  3,264
  3,416
  3,575
  3,743
  3,921
  4,107
  4,304
  4,511
  4,728
  4,957
  5,198
Total liabilities and equity, $m
  4,976
  4,392
  4,494
  4,609
  4,739
  4,882
  5,040
  5,212
  5,397
  5,597
  5,812
  6,041
  6,287
  6,548
  6,826
  7,120
  7,432
  7,763
  8,112
  8,481
  8,870
  9,282
  9,715
  10,172
  10,654
  11,161
  11,695
  12,258
  12,848
  13,471
  14,125
Debt-to-equity ratio
  0.362
  0.540
  0.560
  0.590
  0.620
  0.660
  0.690
  0.720
  0.760
  0.790
  0.830
  0.860
  0.890
  0.930
  0.960
  0.990
  1.020
  1.050
  1.080
  1.110
  1.130
  1.160
  1.180
  1.210
  1.230
  1.250
  1.270
  1.290
  1.310
  1.330
  1.350
Adjusted equity ratio
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368
  0.368

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  353
  383
  393
  405
  420
  437
  457
  478
  503
  529
  558
  716
  750
  786
  826
  868
  913
  961
  1,013
  1,068
  1,126
  1,188
  1,254
  1,323
  1,397
  1,475
  1,558
  1,646
  1,738
  1,836
  1,940
Depreciation, amort., depletion, $m
  167
  233
  235
  236
  238
  240
  242
  245
  247
  250
  253
  84
  87
  91
  95
  99
  103
  108
  112
  118
  123
  129
  135
  141
  148
  155
  162
  170
  178
  187
  196
Funds from operations, $m
  513
  616
  628
  642
  658
  677
  699
  723
  750
  779
  811
  799
  837
  877
  920
  967
  1,016
  1,069
  1,125
  1,185
  1,249
  1,317
  1,388
  1,464
  1,545
  1,630
  1,720
  1,816
  1,916
  2,023
  2,135
Change in working capital, $m
  -24
  -6
  -7
  -8
  -9
  -10
  -11
  -12
  -13
  -14
  -15
  -16
  -17
  -18
  -19
  -20
  -21
  -22
  -24
  -25
  -26
  -28
  -29
  -31
  -33
  -34
  -36
  -38
  -40
  -42
  -44
Cash from operations, $m
  537
  704
  635
  650
  667
  687
  710
  735
  763
  793
  826
  815
  853
  895
  939
  987
  1,037
  1,091
  1,149
  1,210
  1,275
  1,344
  1,418
  1,495
  1,578
  1,665
  1,757
  1,854
  1,957
  2,065
  2,180
Maintenance CAPEX, $m
  0
  -60
  -61
  -62
  -64
  -66
  -68
  -70
  -72
  -75
  -78
  -81
  -84
  -87
  -91
  -95
  -99
  -103
  -108
  -112
  -118
  -123
  -129
  -135
  -141
  -148
  -155
  -162
  -170
  -178
  -187
New CAPEX, $m
  -143
  -17
  -21
  -24
  -27
  -30
  -33
  -36
  -39
  -42
  -45
  -48
  -51
  -54
  -58
  -61
  -65
  -69
  -73
  -77
  -81
  -85
  -90
  -95
  -100
  -105
  -111
  -117
  -123
  -129
  -136
Cash from investing activities, $m
  -578
  -77
  -82
  -86
  -91
  -96
  -101
  -106
  -111
  -117
  -123
  -129
  -135
  -141
  -149
  -156
  -164
  -172
  -181
  -189
  -199
  -208
  -219
  -230
  -241
  -253
  -266
  -279
  -293
  -307
  -323
Free cash flow, $m
  -41
  627
  553
  563
  576
  592
  609
  629
  652
  676
  704
  687
  719
  753
  791
  831
  874
  920
  969
  1,021
  1,077
  1,136
  1,199
  1,266
  1,336
  1,411
  1,491
  1,575
  1,664
  1,758
  1,857
Issuance/(repayment) of debt, $m
  475
  54
  64
  73
  82
  91
  100
  108
  117
  126
  136
  145
  155
  165
  175
  186
  197
  209
  221
  233
  246
  260
  274
  289
  304
  321
  337
  355
  374
  393
  414
Issuance/(repurchase) of shares, $m
  -72
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  395
  54
  64
  73
  82
  91
  100
  108
  117
  126
  136
  145
  155
  165
  175
  186
  197
  209
  221
  233
  246
  260
  274
  289
  304
  321
  337
  355
  374
  393
  414
Total cash flow (excl. dividends), $m
  375
  681
  617
  636
  658
  682
  709
  738
  769
  803
  839
  832
  874
  918
  966
  1,017
  1,071
  1,129
  1,190
  1,254
  1,323
  1,396
  1,473
  1,555
  1,641
  1,732
  1,828
  1,930
  2,038
  2,151
  2,271
Retained Cash Flow (-), $m
  -173
  -31
  -37
  -42
  -48
  -53
  -58
  -63
  -68
  -74
  -79
  -85
  -90
  -96
  -102
  -108
  -115
  -122
  -129
  -136
  -143
  -151
  -160
  -168
  -177
  -187
  -197
  -207
  -218
  -229
  -241
Prev. year cash balance distribution, $m
 
  669
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  1,319
  579
  594
  611
  630
  651
  675
  701
  729
  760
  747
  783
  822
  864
  909
  956
  1,007
  1,061
  1,119
  1,180
  1,245
  1,313
  1,386
  1,464
  1,545
  1,632
  1,723
  1,820
  1,922
  2,030
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  1,265
  530
  517
  503
  488
  472
  456
  438
  419
  399
  355
  334
  313
  290
  267
  243
  219
  195
  172
  150
  129
  109
  91
  75
  60
  48
  37
  28
  21
  15
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

GameStop Corp. operates as an omnichannel video game retailer. It sells new and pre-owned video game hardware; physical and digital video game software; pre-owned and value video game products; video game accessories, such as controllers, gaming headsets, memory cards, and other add-ons for use with video game hardware and software; and digital products, including downloadable content, network points cards, prepaid digital and subscription cards, and digitally downloadable software. The company also sells mobile and consumer electronics, including smart phones, tablets, headphones, and accessories, as well as pre-owned smart phones; personal computer (PC) entertainment software in various genres, including sports, action, strategy, adventure/role playing, and simulation; and strategy guides, magazines, and gaming-related toys. In addition, it operates electronic commerce Websites comprising gamestop.com, ebgames.com.au, ebgames.co.nz, gamestop.ca, gamestop.it, gamestop.ie, gamestop.de, gamestop.co.uk, thinkgeek.com, and micromania.fr. Further, the company operates kongregate.com, a browser-based game site; Game Informer magazine, a print and digital video game publication; iOS and Android mobile applications; Simply Mac, a certified Apple consumer electronic products reseller; and Spring Mobile, an authorized AT&T reseller operating pre-paid wireless stores under the Cricket Wireless name that offers prepaid services, devices, and accessories. As of January 30, 2016, it operated approximately 7,117 stores in the United States, Australia, Canada, and Europe. GameStop Corp. primarily offers its products under the GameStop, EB Games, and Micromania names. The company, formerly known as GSC Holdings Corp., was founded in 1994 and is headquartered in Grapevine, Texas.

FINANCIAL RATIOS  of  GameStop Cl A (GME)

Valuation Ratios
P/E Ratio 6.5
Price to Sales 0.3
Price to Book 1
Price to Tangible Book
Price to Cash Flow 4.3
Price to Free Cash Flow 5.8
Growth Rates
Sales Growth Rate -8.1%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -17.3%
Cap. Spend. - 3 Yr. Gr. Rate 2.6%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 36.2%
Total Debt to Equity 36.2%
Interest Coverage 23
Management Effectiveness
Return On Assets 7.9%
Ret/ On Assets - 3 Yr. Avg. 9%
Return On Total Capital 12.8%
Ret/ On T. Cap. - 3 Yr. Avg. 15.4%
Return On Equity 16.3%
Return On Equity - 3 Yr. Avg. 18%
Asset Turnover 1.8
Profitability Ratios
Gross Margin 35%
Gross Margin - 3 Yr. Avg. 32%
EBITDA Margin 8.1%
EBITDA Margin - 3 Yr. Avg. 8.3%
Operating Margin 6.5%
Oper. Margin - 3 Yr. Avg. 6.7%
Pre-Tax Margin 5.9%
Pre-Tax Margin - 3 Yr. Avg. 6.4%
Net Profit Margin 4.1%
Net Profit Margin - 3 Yr. Avg. 4.2%
Effective Tax Rate 30.1%
Eff/ Tax Rate - 3 Yr. Avg. 33.7%
Payout Ratio 44.2%

GME stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the GME stock intrinsic value calculation we used $8608 million for the last fiscal year's total revenue generated by GameStop Cl A. The default revenue input number comes from 2017 income statement of GameStop Cl A. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our GME stock valuation model: a) initial revenue growth rate of 2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for GME is calculated based on our internal credit rating of GameStop Cl A, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of GameStop Cl A.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of GME stock the variable cost ratio is equal to 88.1%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $479 million in the base year in the intrinsic value calculation for GME stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 4% for GameStop Cl A.

Corporate tax rate of 27% is the nominal tax rate for GameStop Cl A. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the GME stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for GME are equal to 10.4%.

Life of production assets of 15 years is the average useful life of capital assets used in GameStop Cl A operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for GME is equal to -3.4%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $2254 million for GameStop Cl A - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 101.552 million for GameStop Cl A is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of GameStop Cl A at the current share price and the inputted number of shares is $2.3 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
DIS Walt Disney 115.60 124.04  hold
T AT&T 39.63 38.49  hold
MSFT Microsoft 68.46 31.05  str.sell
BBY Best Buy 51.81 64.43  buy
TWMC Trans World En 1.90 2.86  str.buy
AMZN Amazon.com 924.99 928.38  hold

COMPANY NEWS

▶ How The NFL Makes Money   [Apr-27-17 11:18AM  Investopedia]
▶ Stay Away! 3 Dividend Stocks That Are Yield Traps   [Apr-24-17 03:00PM  Motley Fool]
▶ 3 Tempting High-Yield Dividend Stocks You Should Avoid   [Apr-13-17 07:06PM  Motley Fool]
▶ GameStop's Website May Have Been Hacked   [Apr-10-17 11:31AM  Investopedia]
▶ Don't Count On GameStop Turning Around   [Apr-09-17 10:00AM  TheStreet.com]
▶ GameStop Investigating Hacks on its Website   [Apr-07-17 01:09PM  TheStreet.com]
▶ ETFs with exposure to GameStop Corp. : April 5, 2017   [Apr-05-17 04:49PM  Capital Cube]
▶ 3 Stocks That Give Us Heartburn   [Apr-04-17 05:32PM  Motley Fool]
▶ Don't count GameStop out yet, says CFO   [Apr-03-17 06:31PM  CNBC]
▶ GameStop: Is This Game Still Worth Playing?   [05:30PM  GuruFocus.com]
▶ 3 Dividend Stocks I'd Never Buy   [Apr-02-17 02:13PM  Motley Fool]
▶ These 3 Retailers May Not Survive   [Mar-30-17 12:43PM  at Motley Fool]
▶ These 3 Stocks Just Raised Their Dividends   [10:01AM  at Motley Fool]
▶ Best Investing Ideas in Retail   [Mar-29-17 05:22PM  at Motley Fool]
▶ Is the Microsoft Xbox Game Pass Worth $10 per Month?   [Mar-28-17 07:29PM  at Motley Fool]
▶ GameStop Loses Another Fan   [12:56PM  at Barrons.com]
▶ Can GameStop Stock Bounce Back After Last Week's 16% Drop?   [Mar-26-17 12:09PM  at Motley Fool]
▶ [$$] Nintendo Switch May Not Flip GameStops Prospects   [Mar-24-17 10:59PM  at The Wall Street Journal]
▶ Why GameStop Corp. Stock Plunged Today   [06:48PM  at Motley Fool]
▶ GameStop to close at least 150 stores this year   [02:15PM  at bizjournals.com]
▶ [$$] Nintendo Switch May Not Flip GameStop's Prospects   [01:34PM  at The Wall Street Journal]
▶ Jim Cramer: Get Out of GameStop   [11:10AM  at TheStreet]
▶ GameStop Tanks In After-Hours After Weak Q4 Report   [Mar-23-17 09:14PM  at Investopedia]
▶ [$$] GameStop Closing At Least 150 Stores Amid Sales Decline   [07:41PM  at The Wall Street Journal]
▶ GameStop Sees Tough Year Ahead; Stock Dives   [06:04PM  at Barrons.com]
▶ [$$] GameStops Weak Holiday Season Might Just Be the Beginning   [12:51AM  at The Wall Street Journal]
▶ [$$] GameStop's Weak Holiday Season Might Just Be the Beginning   [Mar-22-17 04:24PM  at The Wall Street Journal]
▶ Nintendo Doubles Down on the Switch Console   [04:13PM  at Motley Fool]
▶ What to Watch When GameStop Corp. Posts Fiscal Q4 Earnings   [Mar-20-17 01:23PM  at Motley Fool]
▶ 3 Things to Watch in the Stock Market This Week   [Mar-19-17 03:39PM  at Motley Fool]
▶ GameStop Stock Will Have a Lot to Prove on Thursday   [Mar-18-17 10:00AM  at Motley Fool]
▶ GameStop May Not Gain From Switch After All   [Mar-15-17 01:56PM  at Investopedia]
▶ 3 Companies That Could Slash Their Dividends   [08:04AM  at Motley Fool]
Stock chart of GME Financial statements of GME
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.