Research / Stock / GME
G
GME
GameStop Corp.
18.09
+0.05 +0.28%
close 2026-08-25
Assumptions
-0.9%
Market is pricing -0.9%— you agree
Actually grew +56.5%/yrFCF, 2021–2026 — the market is pricing 57.4pts SLOWER than history
10 yrs
3.00%
8.63%
8.6% derived for this company beta 1.50 (1232d vs the S&P 500) · cost of equity 11.4% = 4.7% risk-free + 1.50 × 4.5% premium · 26% debt at 0.7%, taxed at 21% effective tax rate unusable; US statutory 21% assumed
Fair value
$18.05
-0.2%
At the market's assumptionsCurrent price $18.09Enterprise value 8.1B
Bear $12.37 (-5.9% growth)Bull $26.54 (4.1%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices -0.9%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
46% the 10 forecast years54% terminal value