GameStop Corp. logo GME - GameStop Corp.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 6
HOLD 20
SELL 10
STRONG
SELL
0
| PRICE TARGET: $18.25 DETAILS
HIGH: $25.00
LOW: $11.50
MEDIAN: $18.25
CONSENSUS: $18.25
DOWNSIDE: 24.75%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 31.2% above fair value
Current Price $24.25
Bear Case $16.17 33.3% downside ($16.17 - $24.25) / $24.25 = -33.3% $0.77 × 21x P/E
Fair Value $18.48 23.8% downside ($18.48 - $24.25) / $24.25 = -23.8% $0.77 × 24x P/E
Bull Case $20.79 14.3% downside ($20.79 - $24.25) / $24.25 = -14.3% $0.77 × 27x P/E

Adjust Assumptions

24.0x
0.77$

Key Value Driver

Normalized P/E multiple (24x base case)

Implied Market Multiple 31.5x

Plain-Language Summary

Applying a 24x P/E to adjusted EPS of $0.77, the base-case value is $18.48 per share. DDM cross-check: $27.80.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (36 analysts) $18.25
Analyst Range $11.50 – $25.00
Divergence from AlphaVal 1%

Warnings

The company pays out 197% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Dividend-based valuation: $27.80 (above our primary estimate by 50%). Large gaps may signal the dividend doesn't reflect full earning power.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples