GameStop Corp. (GME)
Retail-Computer & Computer Software Stores · Consumer Discretionary · $6.9B
Intrinsic Value (Consensus)
$12.46
Current Price
$15.40
Margin of Safety
-19.1%
19.1% Above Intrinsic Value
Value: $12
Price: $15
Valuation Model Estimates
Current Price: $15.40
DCF (Discounted Cash Flow)
$62.43
Graham Number
$14.50
Earnings Power Value
$7.48
Relative Value (P/E)
$15.40
Dividend Discount Model
Not applicable
—
Consensus Value
$12.46
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.77
- EPS (Forward)
- $0.92
- Book Value
- $12.13
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 7.7%
- Debt/Equity
- 76%
- Revenue Growth
- -5.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance