Fair value (multi-method)
Four independent methods triangulate what GME is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$212,416,551.99
Method range
$15.96 – $212,416,551.99
median $32.74
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $212,416,551.99 | +974,387,753.17% |
| Exit multiple | $47.23 | +116.64% |
| Analyst target | $18.25 | -16.28% |
| Graham number | $15.96 | -26.79% |
- Forward DCF$212,416,551.99
- Exit multiple$47.23
- Analyst target$18.25
- Graham number$15.96
Stock price
$21.80
FCF / share (TTM)
$0.74
3Y FCF CAGR
85.0%
Fair value @ hist. growth
$1181.61
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
19.5%
per year over your projection horizon
Margin of safety 98.2% vs hist-growth DCF
Historical 3Y CAGR
85.0%
Your model implies
19.5%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 85% annual growth.
Cumulative FCF covers the current price by year 5.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 11.4% | 16.7% | 16.3% | 15.8% | 15.3% | 14.7% |
| 12.4% | 18.5% | 18.1% | 17.7% | 17.2% | 16.8% |
| 13.4% | 20.3% | 19.9% | 19.5% | 19.1% | 18.7% |
| 14.4% | 22.0% | 21.6% | 21.3% | 20.9% | 20.5% |
| 15.0% | 22.9% | 22.6% | 22.3% | 21.9% | 21.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.04
Low vs growth
Net cash
$1.9B
Total debt − cash
Beta
1.77
Vs market benchmark
Frequently asked questions
GameStop (GME) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation