AlphaMadera's AlphaVal page computes GameStop Corp.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag GME as undervalued, fairly valued, or overvalued.

What is GameStop Corp.'s fair value?

Fair value for GME is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value GME?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from GME's most recent reported fundamentals.

GME - GameStop Corp.

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $18.25 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate

Trading 16.5% above fair value

Current Price $21.44

Bear Case $16.11 24.9% downside ($16.11 - $21.44) / $21.44 = -24.9% $0.77 × 21x P/E

Fair Value $18.41 14.1% downside ($18.41 - $21.44) / $21.44 = -14.1% $0.77 × 24x P/E

Bull Case $20.71 3.4% downside ($20.71 - $21.44) / $21.44 = -3.4% $0.77 × 27x P/E

Adjust Assumptions

P/E Multiple

24.0x

Adjusted EPS

0.77$

Key Value Driver

Normalized P/E multiple (24x base case)

Implied Market Multiple 27.8x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $18.25 from 36 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $18.41 per share.

Warnings

⚠ The company pays out 197% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.

ℹ 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