GameStop Corp
NYSE:GME

Watchlist Manager
GameStop Corp Logo
GameStop Corp
NYSE:GME
Watchlist
Price: 23.145 USD 4.54%
Market Cap: 10.4B USD

Relative Value

The Relative Value of one GME stock under the Base Case scenario is 5.336 USD. Compared to the current market price of 23.145 USD, GameStop Corp is Overvalued by 77%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GME Relative Value
Base Case
5.336 USD
Overvaluation 77%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
11
Median 3Y
1.4
Median 5Y
1.4
Industry
0.5
Forward
2.9
vs History
25
vs Industry
2
Median 3Y
-15.9
Median 5Y
-17.7
Industry
16.7
Forward
50.2
vs History
15
vs Industry
10
Median 3Y
-9.4
Median 5Y
1.3
Industry
8.1
vs History
12
vs Industry
11
Median 3Y
-8.7
Median 5Y
-10.7
Industry
16.7
vs History
88
vs Industry
26
Median 3Y
4.2
Median 5Y
4.5
Industry
1.6
vs History
38
vs Industry
19
Median 3Y
1.1
Median 5Y
1.2
Industry
0.7
Forward
1.5
vs History
52
vs Industry
17
Median 3Y
4.5
Median 5Y
4.8
Industry
2.3
vs History
20
vs Industry
0
Median 3Y
101.4
Median 5Y
-16.3
Industry
8.3
Forward
37.1
vs History
vs Industry
Median 3Y
-67.9
Median 5Y
-48.2
Industry
12.6
Forward
178
vs History
22
vs Industry
16
Median 3Y
-8.3
Median 5Y
-0.7
Industry
9.5
vs History
22
vs Industry
19
Median 3Y
-7.7
Median 5Y
-0.7
Industry
13.5
vs History
33
vs Industry
5
Median 3Y
4.8
Median 5Y
4.8
Industry
1

Multiples Across Competitors

GME Competitors Multiples
GameStop Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
GameStop Corp
NYSE:GME
10.3B USD 2.7 75.4 238.5 -294.7
US
Best Buy Co Inc
NYSE:BBY
14.8B USD 0.4 16.7 5.7 8.5
JP
Hikari Tsushin Inc
TSE:9435
1.8T JPY 2.7 15.5 17.4 19.8
AU
JB Hi-Fi Ltd
ASX:JBH
11.9B AUD 1.2 25.9 17.2 17.2
VN
Mobile World Investment Corp
VN:MWG
92.4T VND 0.7 21.2 10.3 16
JP
Yamada Holdings Co Ltd
TSE:9831
368B JPY 0.2 16.3 8.5 13.8
CN
Suning.Com Co Ltd
SZSE:002024
17B CNY 0.3 23.5 30.6 30.6
JP
Nojima Corp
TSE:7419
289.3B JPY 0.3 9 4.1 6.1
UK
Currys PLC
LSE:CURY
1.4B GBP 0.2 7.2 4.3 9.8
SA
United Electronics Company JSC
SAU:4003
6.9B SAR 1 13.1 8.5 9.9
JP
Bic Camera Inc
TSE:3048
261.8B JPY 0.3 15.1 7.2 10.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
GameStop Corp
NYSE:GME
Average EV/EBITDA: 32
238.5
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
5.7
3%
1.9
JP
Hikari Tsushin Inc
TSE:9435
17.4
9%
1.9
AU
JB Hi-Fi Ltd
ASX:JBH
17.2
17%
1
VN
M
Mobile World Investment Corp
VN:MWG
10.3
13%
0.8
JP
Yamada Holdings Co Ltd
TSE:9831
8.5
5%
1.7
CN
Suning.Com Co Ltd
SZSE:002024
30.6
54%
0.6
JP
Nojima Corp
TSE:7419
4.1
N/A N/A
UK
Currys PLC
LSE:CURY
4.3
2%
2.1
SA
United Electronics Company JSC
SAU:4003
8.5
6%
1.4
JP
Bic Camera Inc
TSE:3048
7.2
8%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
GameStop Corp
NYSE:GME
Average EV/EBIT: 14.2
Negative Multiple: -294.7
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
8.5
4%
2.1
JP
Hikari Tsushin Inc
TSE:9435
19.8
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
17.2
7%
2.5
VN
M
Mobile World Investment Corp
VN:MWG
16
24%
0.7
JP
Yamada Holdings Co Ltd
TSE:9831
13.8
3%
4.6
CN
Suning.Com Co Ltd
SZSE:002024
30.6
41%
0.7
JP
Nojima Corp
TSE:7419
6.1
N/A N/A
UK
Currys PLC
LSE:CURY
9.8
8%
1.2
SA
United Electronics Company JSC
SAU:4003
9.9
7%
1.4
JP
Bic Camera Inc
TSE:3048
10.1
N/A N/A