investorscraft@gmail.com

Intrinsic Value of GameStop Corp. (GME)

Previous Close$13.10
Intrinsic Value
Upside potential
Previous Close
$13.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-07-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-1.4NaN
Revenue, $5927NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6239NaN
Operating income, $m-312NaN
EBITDA, $m-250NaN
Interest expense (income), $mNaN
Earnings before tax, $m-302NaN
Tax expense, $m11NaN
Net income, $m-313NaN

BALANCE SHEET

Cash and short-term investments, $m1391NaN
Total assets, $m3113NaN
Adjusted assets (=assets-cash), $m1723NaN
Average production assets, $m160NaN
Working capital, $m985NaN
Total debt, $m40NaN
Total liabilities, $m1791NaN
Total equity, $m1322NaN
Debt-to-equity ratio0.030NaN
Adjusted equity ratio-0.033NaN

CASH FLOW

Net income, $m-313NaN
Depreciation, amort., depletion, $m62NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m108NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-56NaN
Free cash flow, $m164NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m985
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount