Intrinsic value of GameStop Cl A - GME

Previous Close

$20.54

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$20.54

 
Intrinsic value premium content
 
Up/down potential premium content
 
Rating premium content
 
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 1.9

 

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
  9,551
  9,771
  10,022
  10,304
  10,616
  10,959
  11,332
  11,736
  12,172
  12,639
  13,138
  13,672
  14,239
  14,843
  15,483
  16,162
  16,880
  17,639
  18,442
  19,289
  20,183
  21,126
  22,120
  23,167
  24,270
  25,432
  26,654
  27,940
  29,293
  30,717
Variable operating expenses, $m
 
  5,336
  5,456
  5,592
  5,745
  5,915
  6,101
  6,304
  6,523
  6,760
  7,013
  7,137
  7,427
  7,735
  8,063
  8,411
  8,779
  9,170
  9,582
  10,018
  10,478
  10,964
  11,476
  12,016
  12,585
  13,184
  13,815
  14,479
  15,178
  15,913
  16,686
Fixed operating expenses, $m
 
  3,659
  3,751
  3,844
  3,941
  4,039
  4,140
  4,244
  4,350
  4,458
  4,570
  4,684
  4,801
  4,921
  5,044
  5,170
  5,300
  5,432
  5,568
  5,707
  5,850
  5,996
  6,146
  6,300
  6,457
  6,619
  6,784
  6,954
  7,127
  7,306
  7,488
Total operating expenses, $m
  8,050
  8,995
  9,207
  9,436
  9,686
  9,954
  10,241
  10,548
  10,873
  11,218
  11,583
  11,821
  12,228
  12,656
  13,107
  13,581
  14,079
  14,602
  15,150
  15,725
  16,328
  16,960
  17,622
  18,316
  19,042
  19,803
  20,599
  21,433
  22,305
  23,219
  24,174
Operating income, $m
  558
  556
  565
  586
  618
  662
  718
  785
  863
  954
  1,055
  1,317
  1,444
  1,583
  1,735
  1,902
  2,083
  2,278
  2,489
  2,717
  2,961
  3,223
  3,504
  3,804
  4,125
  4,467
  4,832
  5,221
  5,635
  6,075
  6,542
EBITDA, $m
  725
  759
  769
  791
  826
  872
  929
  998
  1,079
  1,172
  1,276
  1,393
  1,523
  1,665
  1,822
  1,992
  2,176
  2,376
  2,591
  2,824
  3,073
  3,340
  3,626
  3,933
  4,259
  4,608
  4,980
  5,376
  5,797
  6,245
  6,720
Interest expense (income), $m
  23
  22
  25
  28
  32
  36
  41
  46
  52
  58
  64
  71
  79
  87
  96
  105
  115
  125
  136
  147
  159
  172
  186
  200
  215
  231
  248
  265
  284
  303
  324
Earnings before tax, $m
  505
  534
  540
  558
  586
  626
  677
  739
  812
  896
  991
  1,246
  1,365
  1,496
  1,640
  1,797
  1,968
  2,153
  2,354
  2,569
  2,802
  3,051
  3,318
  3,604
  3,910
  4,237
  4,585
  4,956
  5,351
  5,771
  6,218
Tax expense, $m
  152
  144
  146
  151
  158
  169
  183
  200
  219
  242
  268
  336
  368
  404
  443
  485
  531
  581
  635
  694
  756
  824
  896
  973
  1,056
  1,144
  1,238
  1,338
  1,445
  1,558
  1,679
Net income, $m
  353
  390
  394
  407
  428
  457
  494
  539
  593
  654
  723
  909
  996
  1,092
  1,197
  1,312
  1,437
  1,572
  1,718
  1,876
  2,045
  2,227
  2,422
  2,631
  2,854
  3,093
  3,347
  3,618
  3,906
  4,213
  4,539

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  683
  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
  3,958
  4,049
  4,153
  4,270
  4,400
  4,542
  4,696
  4,864
  5,044
  5,238
  5,445
  5,666
  5,901
  6,151
  6,417
  6,698
  6,995
  7,310
  7,643
  7,994
  8,364
  8,755
  9,167
  9,601
  10,058
  10,539
  11,046
  11,579
  12,140
  12,730
Adjusted assets (=assets-cash), $m
  4,293
  3,958
  4,049
  4,153
  4,270
  4,400
  4,542
  4,696
  4,864
  5,044
  5,238
  5,445
  5,666
  5,901
  6,151
  6,417
  6,698
  6,995
  7,310
  7,643
  7,994
  8,364
  8,755
  9,167
  9,601
  10,058
  10,539
  11,046
  11,579
  12,140
  12,730
Revenue / Adjusted assets
  2.005
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
  2.413
Average production assets, $m
  896
  764
  782
  802
  824
  849
  877
  907
  939
  974
  1,011
  1,051
  1,094
  1,139
  1,187
  1,239
  1,293
  1,350
  1,411
  1,475
  1,543
  1,615
  1,690
  1,770
  1,853
  1,942
  2,035
  2,132
  2,235
  2,343
  2,457
Working capital, $m
  379
  -315
  -322
  -331
  -340
  -350
  -362
  -374
  -387
  -402
  -417
  -434
  -451
  -470
  -490
  -511
  -533
  -557
  -582
  -609
  -637
  -666
  -697
  -730
  -765
  -801
  -839
  -880
  -922
  -967
  -1,014
Total debt, $m
  815
  393
  446
  506
  574
  649
  731
  821
  918
  1,023
  1,135
  1,255
  1,383
  1,520
  1,665
  1,819
  1,982
  2,154
  2,337
  2,530
  2,733
  2,948
  3,175
  3,414
  3,666
  3,931
  4,210
  4,504
  4,813
  5,138
  5,480
Total liabilities, $m
  2,722
  2,296
  2,349
  2,409
  2,477
  2,552
  2,634
  2,724
  2,821
  2,926
  3,038
  3,158
  3,286
  3,423
  3,568
  3,722
  3,885
  4,057
  4,240
  4,433
  4,636
  4,851
  5,078
  5,317
  5,569
  5,834
  6,113
  6,407
  6,716
  7,041
  7,383
Total equity, $m
  2,254
  1,662
  1,701
  1,744
  1,793
  1,848
  1,908
  1,972
  2,043
  2,119
  2,200
  2,287
  2,380
  2,478
  2,584
  2,695
  2,813
  2,938
  3,070
  3,210
  3,357
  3,513
  3,677
  3,850
  4,032
  4,224
  4,427
  4,639
  4,863
  5,099
  5,346
Total liabilities and equity, $m
  4,976
  3,958
  4,050
  4,153
  4,270
  4,400
  4,542
  4,696
  4,864
  5,045
  5,238
  5,445
  5,666
  5,901
  6,152
  6,417
  6,698
  6,995
  7,310
  7,643
  7,993
  8,364
  8,755
  9,167
  9,601
  10,058
  10,540
  11,046
  11,579
  12,140
  12,729
Debt-to-equity ratio
  0.362
  0.240
  0.260
  0.290
  0.320
  0.350
  0.380
  0.420
  0.450
  0.480
  0.520
  0.550
  0.580
  0.610
  0.640
  0.670
  0.700
  0.730
  0.760
  0.790
  0.810
  0.840
  0.860
  0.890
  0.910
  0.930
  0.950
  0.970
  0.990
  1.010
  1.030
Adjusted equity ratio
  0.366
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420
  0.420

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  353
  390
  394
  407
  428
  457
  494
  539
  593
  654
  723
  909
  996
  1,092
  1,197
  1,312
  1,437
  1,572
  1,718
  1,876
  2,045
  2,227
  2,422
  2,631
  2,854
  3,093
  3,347
  3,618
  3,906
  4,213
  4,539
Depreciation, amort., depletion, $m
  167
  203
  204
  206
  207
  209
  211
  213
  216
  218
  221
  76
  79
  83
  86
  90
  94
  98
  102
  107
  112
  117
  122
  128
  134
  141
  147
  155
  162
  170
  178
Funds from operations, $m
  513
  593
  598
  613
  636
  666
  706
  753
  808
  872
  944
  985
  1,075
  1,174
  1,283
  1,402
  1,530
  1,670
  1,820
  1,983
  2,157
  2,344
  2,545
  2,759
  2,989
  3,233
  3,494
  3,772
  4,068
  4,383
  4,718
Change in working capital, $m
  -24
  -6
  -7
  -8
  -9
  -10
  -11
  -12
  -13
  -14
  -15
  -16
  -18
  -19
  -20
  -21
  -22
  -24
  -25
  -26
  -28
  -30
  -31
  -33
  -35
  -36
  -38
  -40
  -42
  -45
  -47
Cash from operations, $m
  537
  660
  606
  621
  645
  677
  717
  765
  822
  886
  960
  1,002
  1,093
  1,193
  1,303
  1,423
  1,553
  1,693
  1,845
  2,009
  2,185
  2,374
  2,576
  2,792
  3,023
  3,270
  3,533
  3,813
  4,111
  4,428
  4,765
Maintenance CAPEX, $m
  0
  -55
  -55
  -57
  -58
  -60
  -62
  -64
  -66
  -68
  -71
  -73
  -76
  -79
  -83
  -86
  -90
  -94
  -98
  -102
  -107
  -112
  -117
  -122
  -128
  -134
  -141
  -147
  -155
  -162
  -170
New CAPEX, $m
  -143
  -11
  -18
  -20
  -23
  -25
  -27
  -30
  -32
  -35
  -37
  -40
  -43
  -45
  -48
  -51
  -54
  -57
  -61
  -64
  -68
  -72
  -75
  -80
  -84
  -88
  -93
  -98
  -103
  -108
  -114
Cash from investing activities, $m
  -578
  -66
  -73
  -77
  -81
  -85
  -89
  -94
  -98
  -103
  -108
  -113
  -119
  -124
  -131
  -137
  -144
  -151
  -159
  -166
  -175
  -184
  -192
  -202
  -212
  -222
  -234
  -245
  -258
  -270
  -284
Free cash flow, $m
  -41
  594
  533
  544
  564
  592
  628
  672
  724
  784
  852
  889
  974
  1,069
  1,172
  1,285
  1,409
  1,542
  1,687
  1,843
  2,010
  2,190
  2,383
  2,590
  2,811
  3,047
  3,299
  3,567
  3,853
  4,157
  4,481
Issuance/(repayment) of debt, $m
  475
  47
  53
  60
  68
  75
  82
  90
  97
  105
  112
  120
  128
  136
  145
  154
  163
  173
  183
  193
  204
  215
  227
  239
  252
  265
  279
  294
  309
  325
  342
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
  47
  53
  60
  68
  75
  82
  90
  97
  105
  112
  120
  128
  136
  145
  154
  163
  173
  183
  193
  204
  215
  227
  239
  252
  265
  279
  294
  309
  325
  342
Total cash flow (excl. dividends), $m
  375
  641
  586
  605
  632
  667
  710
  761
  821
  888
  964
  1,009
  1,102
  1,205
  1,317
  1,439
  1,572
  1,715
  1,869
  2,035
  2,214
  2,405
  2,610
  2,829
  3,063
  3,312
  3,578
  3,861
  4,162
  4,483
  4,823
Retained Cash Flow (-), $m
  -173
  -31
  -38
  -44
  -49
  -54
  -60
  -65
  -70
  -76
  -81
  -87
  -93
  -99
  -105
  -111
  -118
  -125
  -132
  -140
  -147
  -156
  -164
  -173
  -182
  -192
  -202
  -213
  -224
  -236
  -248
Prev. year cash balance distribution, $m
 
  450
  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
 
  1,060
  547
  561
  583
  613
  651
  697
  750
  812
  883
  922
  1,010
  1,106
  1,212
  1,328
  1,454
  1,590
  1,737
  1,896
  2,066
  2,250
  2,446
  2,656
  2,881
  3,120
  3,376
  3,649
  3,939
  4,247
  4,575
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
 
  1,016
  501
  488
  480
  475
  472
  471
  469
  467
  463
  438
  431
  421
  407
  390
  369
  346
  320
  292
  263
  233
  203
  174
  147
  121
  98
  78
  61
  46
  34
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 5.9
Price to Sales 0.2
Price to Book 0.9
Price to Tangible Book
Price to Cash Flow 3.9
Price to Free Cash Flow 5.3
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 $9364 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 55.9%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $3570 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 6.3% 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 8%.

Life of production assets of 13.8 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 -3.3%. 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 - $2081 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 93.954 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 $1.9 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
DIS Walt Disney 104.22 prem.  prem.
T AT&T 38.10 prem.  prem.
MSFT Microsoft 70.26 prem.  prem.
BBY Best Buy 55.22 prem.  prem.
TWMC Trans World En 1.60 prem.  prem.
AMZN Amazon.com 1,001.30 prem.  prem.

COMPANY NEWS

▶ The 3 Best Dividend Stocks in Gaming   [Jun-22-17 11:08AM  Motley Fool]
▶ GameStop selling game publisher in deal valued at $55M   [Jun-20-17 05:45PM  American City Business Journals]
▶ Look How Awful the Mall Is Doing In June   [Jun-19-17 03:42PM  TheStreet.com]
▶ ETFs with exposure to GameStop Corp. : June 9, 2017   [Jun-09-17 01:34PM  Capital Cube]
▶ 3 Value Stocks for Go-Getter Investors   [09:23AM  Motley Fool]
▶ GameStop Is Still A Buy At Loop Capital   [Jun-01-17 10:18AM  Benzinga]
▶ GameStop: Why It May Be Game Over   [12:07PM  Investopedia]
▶ What Happened in the Stock Market Today   [May-26-17 05:02PM  Motley Fool]
▶ GameStop Is Plunging   [09:38AM  TheStreet.com]
▶ Story Stocks from Briefing.com   [09:26AM  Briefing.com]
▶ GameStop Sinks Despite Beating Earnings   [08:10AM  24/7 Wall St.]
▶ GameStop tops Street 1Q forecasts   [04:13PM  Associated Press]
▶ GameStop Reports First Quarter 2017 Results   [04:05PM  GlobeNewswire]
▶ GameStop Has a Lot to Prove on Thursday   [May-23-17 02:46PM  Motley Fool]
▶ GameStop: Can The Switch Power Earnings?   [May-22-17 08:14PM  Barrons.com]
▶ GameStop Helps Fund Your Summertime Fun   [12:48PM  GlobeNewswire]
▶ 3 Great Reasons to Sell GameStop Corp. Stock   [May-18-17 05:22PM  Motley Fool]
▶ Kongregates Gridd: Retroenhanced Launches on Steam   [May-16-17 02:23PM  GlobeNewswire]
▶ Video Game Makers Post Strong March Quarter   [May-10-17 04:28PM  Investopedia]
▶ GameStop Corp. Value Analysis (NYSE:GME) : May 5, 2017   [May-05-17 05:02PM  Capital Cube]
▶ 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]
Stock chart of GME Financial statements of GME Annual reports 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.