Intrinsic value of GameStop Cl A - GME

Previous Close

$18.67

  Intrinsic Value

$94.57

stock screener

  Rating & Target

str. buy

+407%

Previous close

$18.67

 
Intrinsic value

$94.57

 
Up/down potential

+407%

 
Rating

str. buy

*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
  3.40
  3.56
  3.70
  3.83
  3.95
  4.06
  4.15
  4.23
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.63
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.82
  4.84
  4.86
  4.87
  4.89
  4.90
  4.91
  4.92
  4.92
Revenue, $m
  8,608
  8,901
  9,218
  9,559
  9,925
  10,317
  10,736
  11,181
  11,655
  12,157
  12,690
  13,254
  13,850
  14,480
  15,145
  15,846
  16,587
  17,367
  18,189
  19,055
  19,966
  20,926
  21,935
  22,997
  24,115
  25,290
  26,525
  27,824
  29,189
  30,624
  32,132
Variable operating expenses, $m
 
  7,836
  8,108
  8,402
  8,718
  9,055
  9,416
  9,799
  10,207
  10,640
  11,098
  11,411
  11,924
  12,466
  13,039
  13,643
  14,280
  14,952
  15,660
  16,405
  17,190
  18,016
  18,885
  19,800
  20,762
  21,773
  22,837
  23,955
  25,131
  26,366
  27,665
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
  8,327
  8,611
  8,918
  9,247
  9,597
  9,971
  10,368
  10,791
  11,238
  11,711
  12,039
  12,568
  13,126
  13,716
  14,337
  14,991
  15,681
  16,407
  17,171
  17,975
  18,821
  19,710
  20,645
  21,628
  22,661
  23,747
  24,888
  26,087
  27,346
  28,670
Operating income, $m
  558
  574
  606
  641
  679
  720
  765
  813
  864
  920
  979
  1,214
  1,281
  1,353
  1,429
  1,510
  1,595
  1,686
  1,782
  1,884
  1,991
  2,105
  2,225
  2,352
  2,487
  2,628
  2,778
  2,936
  3,102
  3,278
  3,463
EBITDA, $m
  725
  808
  842
  880
  920
  964
  1,012
  1,063
  1,118
  1,176
  1,239
  1,306
  1,377
  1,453
  1,534
  1,619
  1,710
  1,806
  1,908
  2,016
  2,130
  2,250
  2,377
  2,512
  2,654
  2,804
  2,962
  3,129
  3,305
  3,490
  3,686
Interest expense (income), $m
  23
  33
  36
  40
  45
  49
  54
  59
  65
  71
  77
  84
  91
  99
  107
  115
  124
  133
  143
  154
  165
  176
  188
  201
  215
  229
  244
  259
  276
  293
  311
Earnings before tax, $m
  505
  541
  570
  600
  634
  671
  711
  753
  799
  849
  901
  1,130
  1,190
  1,254
  1,322
  1,394
  1,471
  1,552
  1,639
  1,730
  1,826
  1,929
  2,037
  2,151
  2,272
  2,400
  2,534
  2,676
  2,827
  2,985
  3,152
Tax expense, $m
  152
  146
  154
  162
  171
  181
  192
  203
  216
  229
  243
  305
  321
  339
  357
  376
  397
  419
  442
  467
  493
  521
  550
  581
  613
  648
  684
  723
  763
  806
  851
Net income, $m
  353
  395
  416
  438
  463
  490
  519
  550
  583
  619
  658
  825
  869
  915
  965
  1,018
  1,074
  1,133
  1,196
  1,263
  1,333
  1,408
  1,487
  1,570
  1,659
  1,752
  1,850
  1,954
  2,063
  2,179
  2,301

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
  4,453
  4,611
  4,782
  4,965
  5,161
  5,371
  5,593
  5,830
  6,082
  6,348
  6,630
  6,928
  7,243
  7,576
  7,927
  8,297
  8,688
  9,099
  9,532
  9,988
  10,468
  10,973
  11,504
  12,063
  12,651
  13,269
  13,919
  14,602
  15,320
  16,074
Adjusted assets (=assets-cash), $m
  4,307
  4,453
  4,611
  4,782
  4,965
  5,161
  5,371
  5,593
  5,830
  6,082
  6,348
  6,630
  6,928
  7,243
  7,576
  7,927
  8,297
  8,688
  9,099
  9,532
  9,988
  10,468
  10,973
  11,504
  12,063
  12,651
  13,269
  13,919
  14,602
  15,320
  16,074
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
  926
  959
  994
  1,032
  1,073
  1,117
  1,163
  1,212
  1,264
  1,320
  1,378
  1,440
  1,506
  1,575
  1,648
  1,725
  1,806
  1,892
  1,982
  2,076
  2,176
  2,281
  2,392
  2,508
  2,630
  2,759
  2,894
  3,036
  3,185
  3,342
Working capital, $m
  379
  -303
  -313
  -325
  -337
  -351
  -365
  -380
  -396
  -413
  -431
  -451
  -471
  -492
  -515
  -539
  -564
  -590
  -618
  -648
  -679
  -711
  -746
  -782
  -820
  -860
  -902
  -946
  -992
  -1,041
  -1,092
Total debt, $m
  815
  907
  1,007
  1,115
  1,231
  1,355
  1,487
  1,628
  1,778
  1,937
  2,105
  2,283
  2,472
  2,671
  2,881
  3,103
  3,337
  3,584
  3,844
  4,117
  4,405
  4,709
  5,028
  5,364
  5,717
  6,089
  6,479
  6,890
  7,321
  7,775
  8,252
Total liabilities, $m
  2,722
  2,814
  2,914
  3,022
  3,138
  3,262
  3,394
  3,535
  3,685
  3,844
  4,012
  4,190
  4,379
  4,578
  4,788
  5,010
  5,244
  5,491
  5,751
  6,024
  6,312
  6,616
  6,935
  7,271
  7,624
  7,996
  8,386
  8,797
  9,228
  9,682
  10,159
Total equity, $m
  2,254
  1,639
  1,697
  1,760
  1,827
  1,899
  1,976
  2,058
  2,146
  2,238
  2,336
  2,440
  2,550
  2,666
  2,788
  2,917
  3,053
  3,197
  3,348
  3,508
  3,676
  3,852
  4,038
  4,234
  4,439
  4,656
  4,883
  5,122
  5,373
  5,638
  5,915
Total liabilities and equity, $m
  4,976
  4,453
  4,611
  4,782
  4,965
  5,161
  5,370
  5,593
  5,831
  6,082
  6,348
  6,630
  6,929
  7,244
  7,576
  7,927
  8,297
  8,688
  9,099
  9,532
  9,988
  10,468
  10,973
  11,505
  12,063
  12,652
  13,269
  13,919
  14,601
  15,320
  16,074
Debt-to-equity ratio
  0.362
  0.550
  0.590
  0.630
  0.670
  0.710
  0.750
  0.790
  0.830
  0.870
  0.900
  0.940
  0.970
  1.000
  1.030
  1.060
  1.090
  1.120
  1.150
  1.170
  1.200
  1.220
  1.250
  1.270
  1.290
  1.310
  1.330
  1.350
  1.360
  1.380
  1.400
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
  395
  416
  438
  463
  490
  519
  550
  583
  619
  658
  825
  869
  915
  965
  1,018
  1,074
  1,133
  1,196
  1,263
  1,333
  1,408
  1,487
  1,570
  1,659
  1,752
  1,850
  1,954
  2,063
  2,179
  2,301
Depreciation, amort., depletion, $m
  167
  234
  236
  239
  241
  244
  247
  250
  253
  257
  260
  92
  96
  100
  105
  110
  115
  120
  126
  132
  138
  145
  152
  159
  167
  175
  184
  193
  202
  212
  223
Funds from operations, $m
  513
  629
  652
  677
  704
  734
  766
  800
  837
  876
  918
  917
  965
  1,016
  1,070
  1,128
  1,189
  1,254
  1,322
  1,395
  1,472
  1,553
  1,639
  1,730
  1,826
  1,927
  2,034
  2,147
  2,266
  2,391
  2,524
Change in working capital, $m
  -24
  -10
  -11
  -12
  -12
  -13
  -14
  -15
  -16
  -17
  -18
  -19
  -20
  -21
  -23
  -24
  -25
  -27
  -28
  -29
  -31
  -33
  -34
  -36
  -38
  -40
  -42
  -44
  -46
  -49
  -51
Cash from operations, $m
  537
  639
  663
  689
  717
  747
  780
  815
  853
  893
  937
  936
  985
  1,037
  1,093
  1,152
  1,214
  1,280
  1,350
  1,424
  1,503
  1,586
  1,673
  1,766
  1,864
  1,967
  2,076
  2,191
  2,312
  2,440
  2,575
Maintenance CAPEX, $m
  0
  -60
  -62
  -64
  -66
  -69
  -72
  -74
  -78
  -81
  -84
  -88
  -92
  -96
  -100
  -105
  -110
  -115
  -120
  -126
  -132
  -138
  -145
  -152
  -159
  -167
  -175
  -184
  -193
  -202
  -212
New CAPEX, $m
  -143
  -30
  -33
  -36
  -38
  -41
  -44
  -46
  -49
  -52
  -55
  -59
  -62
  -66
  -69
  -73
  -77
  -81
  -85
  -90
  -95
  -100
  -105
  -110
  -116
  -122
  -128
  -135
  -142
  -149
  -157
Cash from investing activities, $m
  -578
  -90
  -95
  -100
  -104
  -110
  -116
  -120
  -127
  -133
  -139
  -147
  -154
  -162
  -169
  -178
  -187
  -196
  -205
  -216
  -227
  -238
  -250
  -262
  -275
  -289
  -303
  -319
  -335
  -351
  -369
Free cash flow, $m
  -41
  550
  568
  589
  612
  637
  665
  694
  726
  760
  797
  789
  831
  876
  923
  974
  1,027
  1,084
  1,144
  1,208
  1,276
  1,347
  1,423
  1,503
  1,588
  1,678
  1,772
  1,872
  1,977
  2,088
  2,206
Issuance/(repayment) of debt, $m
  475
  92
  100
  108
  116
  124
  132
  141
  150
  159
  168
  178
  188
  199
  210
  222
  234
  247
  260
  274
  288
  303
  319
  336
  353
  371
  391
  411
  432
  454
  477
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
  92
  100
  108
  116
  124
  132
  141
  150
  159
  168
  178
  188
  199
  210
  222
  234
  247
  260
  274
  288
  303
  319
  336
  353
  371
  391
  411
  432
  454
  477
Total cash flow (excl. dividends), $m
  375
  642
  668
  697
  728
  761
  797
  835
  876
  919
  965
  968
  1,020
  1,075
  1,133
  1,195
  1,261
  1,331
  1,404
  1,482
  1,564
  1,651
  1,742
  1,839
  1,941
  2,049
  2,163
  2,283
  2,409
  2,542
  2,683
Retained Cash Flow (-), $m
  -173
  -54
  -58
  -63
  -67
  -72
  -77
  -82
  -87
  -93
  -98
  -104
  -110
  -116
  -122
  -129
  -136
  -144
  -151
  -159
  -168
  -177
  -186
  -196
  -206
  -216
  -227
  -239
  -251
  -264
  -278
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
 
  1,258
  610
  634
  661
  689
  720
  753
  789
  827
  867
  864
  910
  959
  1,011
  1,066
  1,125
  1,187
  1,253
  1,323
  1,396
  1,474
  1,557
  1,644
  1,736
  1,833
  1,935
  2,043
  2,158
  2,278
  2,405
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
 
  1,206
  559
  552
  544
  534
  523
  509
  493
  475
  455
  410
  388
  365
  339
  313
  286
  258
  231
  204
  177
  152
  129
  108
  88
  71
  56
  44
  33
  25
  18
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. is an omnichannel video game retailer. The Company sells video game hardware, physical and digital video game software, video game accessories, as well as mobile and consumer electronics products and other merchandise through its GameStop, EB Games and Micromania stores. It operates its business in five segments, which consists of four Video Game Brands segments: United States, Canada, Australia and Europe, and Technology Brands segment. Each of the Video Game Brands segments consists primarily of retail operations, with all stores engaged in the sale of new and pre-owned video game systems, software and accessories, which it refers to as video game products. Its Video Game Brands stores sell various types of digital products, including downloadable content, network points cards, prepaid digital, and also sell certain mobile and consumer electronics products and collectible products. Its Technology Brands segment includes its Spring Mobile and Simply Mac businesses.

FINANCIAL RATIOS  of  GameStop Cl A (GME)

Valuation Ratios
P/E Ratio 5.3
Price to Sales 0.2
Price to Book 0.8
Price to Tangible Book
Price to Cash Flow 3.5
Price to Free Cash Flow 4.8
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 3.4% 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 101.341 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.

RELATED COMPANIES Price Int.Val. Rating
DIS Walt Disney 107.61 104.06  hold
T AT&T 38.04 38.64  hold
MSFT Microsoft 85.35 60.77  sell
BBY Best Buy 64.39 79.65  buy
TWMC Trans World En 1.80 1.10  sell
AMZN Amazon.com 1,164.13 534.47  sell

COMPANY NEWS

▶ 3 High-Yield Stocks at Rock-Bottom Prices   [Dec-14-17 06:10AM  Motley Fool]
▶ GameStop Corp. Is an Unlikely Winner As a Dividend Stock   [Dec-08-17 11:49AM  InvestorPlace]
▶ ETFs with exposure to GameStop Corp. : December 7, 2017   [Dec-07-17 01:53PM  Capital Cube]
▶ Trade In GameStop Corp. Stock Without the Risk   [Dec-06-17 11:57AM  InvestorPlace]
▶ 3 Dividend Stocks That Pay You More Than AT&T Does   [Dec-01-17 09:43AM  Motley Fool]
▶ Why GameStop Corp. Stock Isnt Dead Yet   [Nov-29-17 02:26PM  InvestorPlace]
▶ GameStop Stock: Turnaround or False Breakout?   [Nov-27-17 10:38AM  Investopedia]
▶ 3 Dividend Stocks That Are Too Unsafe   [10:00AM  Motley Fool]
▶ GameStops Deals Go Digital for Cyber Monday   [07:00AM  GlobeNewswire]
▶ 3 Surprises From GameStop's Earnings Report   [Nov-24-17 03:51PM  Motley Fool]
▶ Company News For Nov 24, 2017   [10:32AM  Zacks]
▶ GameStop's Results Don't Deserve Celebration   [Nov-22-17 07:40PM  Motley Fool]
▶ Why Shares of GameStop Jumped Today   [12:39PM  Motley Fool]
▶ Gamestop shares rise after earnings beat   [04:35PM  MarketWatch]
▶ Is GameStop Back After Strong Q3?   [04:20PM  24/7 Wall St.]
▶ GameStop tops Street 3Q forecasts   [04:19PM  Associated Press]
▶ GameStop Reports Third Quarter 2017 Results   [04:05PM  GlobeNewswire]
▶ 3 Reasons GameStop Corp. Stock Will Fall Further   [Nov-20-17 02:14PM  InvestorPlace]
▶ GameStop Corp. Earnings: What to Watch   [Nov-18-17 02:00PM  Motley Fool]
▶ 3 Earnings Reports to Watch Before Thanksgiving   [Nov-17-17 11:46AM  InvestorPlace]
▶ GameStop Can't Seem to Do Anything Right   [Nov-15-17 10:56AM  Motley Fool]
▶ GameStop CEO J. Paul Raines to take medical leave   [Nov-14-17 09:27AM  MarketWatch]
▶ ETFs with exposure to GameStop Corp. : November 13, 2017   [Nov-13-17 12:25PM  Capital Cube]
▶ Could EA's Digital Momentum Bring Down GameStop?   [Nov-01-17 06:02PM  TheStreet.com]
▶ GameStop Salutes Military Heroes   [01:14PM  GlobeNewswire]
▶ Can a Used-Game Rental Program Help GameStop?   [Oct-31-17 09:51AM  Investopedia]
▶ 3 High-Yield Stocks on Sale   [Oct-30-17 06:07PM  Motley Fool]
▶ How to Find Nintendo SNES Classic Edition in Stock   [Oct-16-17 12:20PM  Fortune]
▶ 3 Growth Stocks at Deep-Value Prices   [Oct-11-17 08:32AM  Motley Fool]
▶ Stay Away! This Dividend Stock Is a Yield Trap   [Oct-05-17 10:15PM  Motley Fool]
▶ 3 High-Yield Hedge Fund Stocks to Buy   [06:04AM  Motley Fool]
▶ 5 Holiday Buys That Yield Up To 7.4%   [Oct-01-17 09:12AM  Forbes]
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.